ONKEL HENRYS TATTOO SHOP TRONDHEIM AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

47,92 %

Current Ratio

1,25

Debt-to-Equity Ratio

1,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 733 000	5 215 000	3 410 000	3 248 000
Net Income	173 000	−445 000	345 000	824 000
Total Assets	3 488 000	2 417 000	1 314 000	2 185 000
Total Equity	361 000	256 000	253 000	229 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 733 000	5 215 000	3 410 000	3 248 000
Expenditure	5 556 000	5 768 000	2 964 000	2 187 000
Operating Profit	177 000	−554 000	446 000	1 060 000
Financial Income	78 000	0	0	0
Financial Costs	25 000	2 000	1 000	2 000
Financial Balance	53 000	−2 000	−1 000	−2 000
Earnings Before Tax	231 000	−556 000	444 000	1 059 000
Tax	58 000	−111 000	99 000	235 000
Net Income	173 000	−445 000	345 000	824 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	399 000	414 000	282 000	314 000
Total Current Assets	3 089 000	2 003 000	1 032 000	1 871 000
Total Assets	3 488 000	2 417 000	1 314 000	2 185 000
Total Retained Equity	331 000	226 000	223 000	199 000
Total Equity	361 000	256 000	253 000	229 000
Total Long-Term Debt	653 000	0	0	0
Total Current Debt	2 473 000	2 161 000	1 061 000	1 955 000
Total Equity and Debt	3 488 000	2 417 000	1 314 000	2 185 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 733 000	5 205 000	3 389 000	3 248 000
Other Income	0	10 000	21 000	0
Revenue	5 733 000	5 215 000	3 410 000	3 248 000
Cost of Goods Sold	427 000	590 000	648 000	413 000
Salary Costs	3 204 000	2 622 000	1 705 000	1 285 000
Depreciation	105 000	58 000	35 000	41 000
Impairment	0	0	0	0
Expenditure	5 556 000	5 768 000	2 964 000	2 187 000
Operating Profit	177 000	−554 000	446 000	1 060 000
Financial Income	78 000	0	0	0
Financial Costs	25 000	2 000	1 000	2 000
Financial Balance	53 000	−2 000	−1 000	−2 000
Dividends	0	0	0	0
Net Income	173 000	−445 000	345 000	824 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	26 000	17 000	16 000	13 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	373 000	397 000	266 000	301 000
Total Tangible Assets	373 000	397 000	266 000	301 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	399 000	414 000	282 000	314 000
Stock	337 000	337 000	0	0
Total Investments	0	0	0	0
Cash, Bank	356 000	278 000	194 000	208 000
Total Current Assets	3 089 000	2 003 000	1 032 000	1 871 000
Total Assets	3 488 000	2 417 000	1 314 000	2 185 000
Total Equity	361 000	256 000	253 000	229 000
Short-Term Group Debt	86 000	264 000	328 000	1 191 000
Total Long-Term Debt	653 000	0	0	0
Creditors	184 000	80 000	31 000	8 000
Unpaid Taxes	245 000	265 000	256 000	216 000
Dividends	0	0	0	0
Other Current Debt	1 909 000	1 537 000	350 000	418 000
Total Current Debt	2 473 000	2 161 000	1 061 000	1 955 000
Total Equity and Debt	3 488 000	2 417 000	1 314 000	2 185 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,92 %	−173,83 %	136,36 %	359,83 %
Debt-to-Equity Ratio	1,81	0	0	0
Operating Profit Margin	3,09 %	−10,62 %	13,08 %	32,64 %
Current Ratio	1,25	0,93	0,97	0,96
Quick Ratio	1,45	1,1	0,97	0,96
Equity Ratio	0,1	0,11	0,19	0,1
Gross Profit Margin	92,55 %	88,69 %	81 %	87,28 %