DIN SALONG HUD OG HÅR AS

7650 VERDAL

Finances

Share Ownership

Return on Equity

74,29 %

Current Ratio

0,32

Debt-to-Equity Ratio

9,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	360 000	360 000	360 000	360 000
Net Income	104 000	97 000	77 000	74 000
Total Assets	1 584 000	1 670 000	1 752 000	1 841 000
Total Equity	140 000	116 000	105 000	102 000

Income (NOK)	2022	2021	2020	2019
Revenue	360 000	360 000	360 000	360 000
Expenditure	173 000	190 000	209 000	211 000
Operating Profit	187 000	170 000	151 000	149 000
Financial Income	1 000	1 000	2 000	3 000
Financial Costs	56 000	48 000	54 000	57 000
Financial Balance	−55 000	−47 000	−52 000	−54 000
Earnings Before Tax	133 000	124 000	99 000	95 000
Tax	29 000	27 000	22 000	21 000
Net Income	104 000	97 000	77 000	74 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 537 000	1 584 000	1 638 000	1 693 000
Total Current Assets	47 000	86 000	114 000	148 000
Total Assets	1 584 000	1 670 000	1 752 000	1 841 000
Total Retained Equity	40 000	16 000	5 000	2 000
Total Equity	140 000	116 000	105 000	102 000
Total Long-Term Debt	1 295 000	1 399 000	1 505 000	1 586 000
Total Current Debt	149 000	155 000	142 000	152 000
Total Equity and Debt	1 584 000	1 670 000	1 752 000	1 841 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	360 000	360 000	360 000	360 000
Revenue	360 000	360 000	360 000	360 000
Cost of Goods Sold	0	0	0	0
Salary Costs	29 000	18 000	37 000	38 000
Depreciation	47 000	54 000	55 000	55 000
Impairment	0	0	0	0
Expenditure	173 000	190 000	209 000	211 000
Operating Profit	187 000	170 000	151 000	149 000
Financial Income	1 000	1 000	2 000	3 000
Financial Costs	56 000	48 000	54 000	57 000
Financial Balance	−55 000	−47 000	−52 000	−54 000
Dividends	80 000	85 000	75 000	74 000
Net Income	104 000	97 000	77 000	74 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 530 000	1 570 000	1 610 000	1 650 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	7 000	14 000	28 000	43 000
Total Tangible Assets	1 537 000	1 584 000	1 638 000	1 693 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 537 000	1 584 000	1 638 000	1 693 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	44 000	84 000	112 000	146 000
Total Current Assets	47 000	86 000	114 000	148 000
Total Assets	1 584 000	1 670 000	1 752 000	1 841 000
Total Equity	140 000	116 000	105 000	102 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 295 000	1 399 000	1 505 000	1 586 000
Creditors	0	6 000	5 000	14 000
Unpaid Taxes	16 000	15 000	15 000	14 000
Dividends	80 000	85 000	75 000	74 000
Other Current Debt	15 000	11 000	13 000	14 000
Total Current Debt	149 000	155 000	142 000	152 000
Total Equity and Debt	1 584 000	1 670 000	1 752 000	1 841 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,29 %	83,62 %	73,33 %	72,55 %
Debt-to-Equity Ratio	9,25	12,06	14,33	15,55
Operating Profit Margin	51,94 %	47,22 %	41,94 %	41,39 %
Current Ratio	0,32	0,55	0,8	0,97
Quick Ratio	0,32	0,55	0,8	0,97
Equity Ratio	0,09	0,07	0,06	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %