HAIRCULES FRISØR AS

1344 HASLUM

Finances

Share Ownership

Return on Equity

96,63 %

Current Ratio

1,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 340 000	1 235 000	1 272 000	1 596 000
Net Income	86 000	−12 000	8 000	−110 000
Total Assets	257 000	191 000	233 000	285 000
Total Equity	89 000	3 000	14 000	6 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 340 000	1 235 000	1 272 000	1 596 000
Expenditure	1 255 000	1 241 000	1 268 000	1 703 000
Operating Profit	87 000	−10 000	9 000	−107 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	1 000	3 000
Financial Balance	−1 000	−1 000	−1 000	−3 000
Earnings Before Tax	87 000	−12 000	8 000	−110 000
Tax	1 000	0	0	0
Net Income	86 000	−12 000	8 000	−110 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	51 000	51 000	60 000	80 000
Total Current Assets	205 000	140 000	173 000	205 000
Total Assets	257 000	191 000	233 000	285 000
Total Retained Equity	68 000	−18 000	−6 000	−14 000
Total Equity	89 000	3 000	14 000	6 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	168 000	189 000	219 000	279 000
Total Equity and Debt	257 000	191 000	233 000	285 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 340 000	1 235 000	1 252 000	1 596 000
Other Income	0	0	20 000	0
Revenue	1 340 000	1 235 000	1 272 000	1 596 000
Cost of Goods Sold	100 000	96 000	94 000	69 000
Salary Costs	906 000	911 000	832 000	1 339 000
Depreciation	0	9 000	20 000	20 000
Impairment	0	0	0	0
Expenditure	1 255 000	1 241 000	1 268 000	1 703 000
Operating Profit	87 000	−10 000	9 000	−107 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	1 000	3 000
Financial Balance	−1 000	−1 000	−1 000	−3 000
Dividends	0	0	0	0
Net Income	86 000	−12 000	8 000	−110 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	9 000	29 000
Total Tangible Assets	0	0	9 000	29 000
Total Fiancial Fixed Assets	51 000	51 000	51 000	51 000
Total Fixed Assets	51 000	51 000	60 000	80 000
Stock	58 000	40 000	52 000	44 000
Total Investments	0	0	0	0
Cash, Bank	148 000	55 000	15 000	88 000
Total Current Assets	205 000	140 000	173 000	205 000
Total Assets	257 000	191 000	233 000	285 000
Total Equity	89 000	3 000	14 000	6 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	4 000	4 000	19 000
Unpaid Taxes	85 000	108 000	77 000	137 000
Dividends	0	0	0	0
Other Current Debt	79 000	76 000	138 000	123 000
Total Current Debt	168 000	189 000	219 000	279 000
Total Equity and Debt	257 000	191 000	233 000	285 000

Financial indicators	2022	2021	2020	2019
Return on Equity	96,63 %	−400 %	57,14 %	−1 833,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,49 %	−0,81 %	0,71 %	−6,7 %
Current Ratio	1,22	0,74	0,79	0,73
Quick Ratio	1,86	0,94	1,04	0,87
Equity Ratio	0,35	0,02	0,06	0,02
Gross Profit Margin	92,54 %	92,23 %	92,61 %	95,68 %