MERAKI FRISØR AS

4315 SANDNES

Finances

Share Ownership

Return on Equity

8,57 %

Current Ratio

0,96

Debt-to-Equity Ratio

0,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 054 000	2 906 000	2 293 000	2 236 000
Net Income	24 000	226 000	92 000	158 000
Total Assets	1 293 000	1 604 000	1 289 000	1 437 000
Total Equity	280 000	256 000	153 000	55 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 054 000	2 906 000	2 293 000	2 236 000
Expenditure	2 919 000	2 723 000	2 138 000	2 037 000
Operating Profit	46 000	319 000	146 000	193 000
Financial Income	2 000	0	0	0
Financial Costs	12 000	29 000	24 000	11 000
Financial Balance	−10 000	−29 000	−24 000	−11 000
Earnings Before Tax	37 000	291 000	122 000	183 000
Tax	13 000	65 000	30 000	24 000
Net Income	24 000	226 000	92 000	158 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	457 000	567 000	677 000	787 000
Total Current Assets	837 000	1 037 000	613 000	650 000
Total Assets	1 293 000	1 604 000	1 289 000	1 437 000
Total Retained Equity	250 000	226 000	123 000	31 000
Total Equity	280 000	256 000	153 000	55 000
Total Long-Term Debt	145 000	282 000	418 000	534 000
Total Current Debt	869 000	1 066 000	719 000	848 000
Total Equity and Debt	1 293 000	1 604 000	1 289 000	1 437 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 054 000	2 649 000	2 293 000	2 236 000
Other Income	0	257 000	0	0
Revenue	3 054 000	2 906 000	2 293 000	2 236 000
Cost of Goods Sold	311 000	411 000	233 000	261 000
Salary Costs	1 964 000	1 773 000	1 344 000	1 349 000
Depreciation	110 000	110 000	110 000	109 000
Impairment	0	0	0	0
Expenditure	2 919 000	2 723 000	2 138 000	2 037 000
Operating Profit	46 000	319 000	146 000	193 000
Financial Income	2 000	0	0	0
Financial Costs	12 000	29 000	24 000	11 000
Financial Balance	−10 000	−29 000	−24 000	−11 000
Dividends	0	123 000	0	40 000
Net Income	24 000	226 000	92 000	158 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	414 000	483 000	552 000	621 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	42 000	83 000	125 000	166 000
Total Tangible Assets	457 000	567 000	677 000	787 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	457 000	567 000	677 000	787 000
Stock	142 000	231 000	94 000	103 000
Total Investments	0	0	0	0
Cash, Bank	671 000	789 000	501 000	532 000
Total Current Assets	837 000	1 037 000	613 000	650 000
Total Assets	1 293 000	1 604 000	1 289 000	1 437 000
Total Equity	280 000	256 000	153 000	55 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	145 000	282 000	418 000	534 000
Creditors	262 000	360 000	236 000	373 000
Unpaid Taxes	203 000	167 000	154 000	158 000
Dividends	0	123 000	0	40 000
Other Current Debt	391 000	368 000	278 000	278 000
Total Current Debt	869 000	1 066 000	719 000	848 000
Total Equity and Debt	1 293 000	1 604 000	1 289 000	1 437 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,57 %	88,28 %	60,13 %	287,27 %
Debt-to-Equity Ratio	0,52	1,1	2,73	9,71
Operating Profit Margin	1,51 %	10,98 %	6,37 %	8,63 %
Current Ratio	0,96	0,97	0,85	0,77
Quick Ratio	1,15	1,24	0,98	0,87
Equity Ratio	0,22	0,16	0,12	0,04
Gross Profit Margin	89,82 %	85,86 %	89,84 %	88,33 %