STUSSN HÅRSTUDIO AS

5914 ISDALSTØ

Finances

Share Ownership

Return on Equity

18,88 %

Current Ratio

1,38

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 542 000	1 573 000	1 488 000	1 432 000
Net Income	37 000	114 000	145 000	176 000
Total Assets	590 000	714 000	687 000	692 000
Total Equity	196 000	409 000	294 000	299 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 542 000	1 573 000	1 488 000	1 432 000
Expenditure	1 496 000	1 427 000	1 303 000	1 206 000
Operating Profit	46 000	146 000	185 000	227 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	0
Earnings Before Tax	47 000	147 000	186 000	227 000
Tax	10 000	32 000	41 000	50 000
Net Income	37 000	114 000	145 000	176 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 000	68 000	88 000	53 000
Total Current Assets	539 000	646 000	599 000	639 000
Total Assets	590 000	714 000	687 000	692 000
Total Retained Equity	46 000	259 000	144 000	149 000
Total Equity	196 000	409 000	294 000	299 000
Total Long-Term Debt	4 000	5 000	6 000	1 000
Total Current Debt	390 000	300 000	387 000	391 000
Total Equity and Debt	590 000	714 000	687 000	692 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 542 000	1 573 000	1 414 000	1 431 000
Other Income	0	0	74 000	0
Revenue	1 542 000	1 573 000	1 488 000	1 432 000
Cost of Goods Sold	188 000	180 000	220 000	160 000
Salary Costs	898 000	882 000	768 000	782 000
Depreciation	18 000	20 000	17 000	29 000
Impairment	0	0	0	0
Expenditure	1 496 000	1 427 000	1 303 000	1 206 000
Operating Profit	46 000	146 000	185 000	227 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	0
Dividends	100 000	0	150 000	150 000
Net Income	37 000	114 000	145 000	176 000

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	50 000	68 000	88 000	53 000
Total Tangible Assets	50 000	68 000	88 000	53 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	50 000	68 000	88 000	53 000
Stock	28 000	24 000	24 000	29 000
Total Investments	0	0	0	0
Cash, Bank	448 000	574 000	563 000	607 000
Total Current Assets	539 000	646 000	599 000	639 000
Total Assets	590 000	714 000	687 000	692 000
Total Equity	196 000	409 000	294 000	299 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 000	5 000	6 000	1 000
Creditors	96 000	90 000	29 000	18 000
Unpaid Taxes	86 000	84 000	89 000	99 000
Dividends	100 000	0	150 000	150 000
Other Current Debt	96 000	94 000	83 000	73 000
Total Current Debt	390 000	300 000	387 000	391 000
Total Equity and Debt	590 000	714 000	687 000	692 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,88 %	27,87 %	49,32 %	58,86 %
Debt-to-Equity Ratio	0,02	0,01	0,02	0
Operating Profit Margin	2,98 %	9,28 %	12,43 %	15,85 %
Current Ratio	1,38	2,15	1,55	1,63
Quick Ratio	1,49	2,34	1,65	1,77
Equity Ratio	0,33	0,57	0,43	0,43
Gross Profit Margin	87,81 %	88,56 %	85,22 %	88,83 %