SALAR FRISØR AS

3915 PORSGRUNN

Finances

Share Ownership

Return on Equity

236,73 %

Current Ratio

0,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 387 000	2 093 000	1 799 000	1 798 000
Net Income	116 000	−43 000	100 000	−60 000
Total Assets	574 000	402 000	363 000	285 000
Total Equity	49 000	49 000	91 000	−8 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 387 000	2 093 000	1 799 000	1 798 000
Expenditure	2 244 000	2 134 000	1 683 000	1 857 000
Operating Profit	143 000	−40 000	115 000	−59 000
Financial Income	0	0	0	0
Financial Costs	4 000	2 000	5 000	1 000
Financial Balance	−4 000	−2 000	−5 000	−1 000
Earnings Before Tax	139 000	−43 000	111 000	−60 000
Tax	24 000	0	11 000	0
Net Income	116 000	−43 000	100 000	−60 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	198 000	26 000	33 000	107 000
Total Current Assets	376 000	376 000	330 000	177 000
Total Assets	574 000	402 000	363 000	285 000
Total Retained Equity	19 000	19 000	61 000	−38 000
Total Equity	49 000	49 000	91 000	−8 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	525 000	354 000	272 000	293 000
Total Equity and Debt	574 000	402 000	363 000	285 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 387 000	2 054 000	1 740 000	1 798 000
Other Income	0	39 000	59 000	0
Revenue	2 387 000	2 093 000	1 799 000	1 798 000
Cost of Goods Sold	161 000	205 000	111 000	142 000
Salary Costs	1 732 000	1 571 000	1 313 000	1 476 000
Depreciation	5 000	7 000	8 000	10 000
Impairment	0	0	0	0
Expenditure	2 244 000	2 134 000	1 683 000	1 857 000
Operating Profit	143 000	−40 000	115 000	−59 000
Financial Income	0	0	0	0
Financial Costs	4 000	2 000	5 000	1 000
Financial Balance	−4 000	−2 000	−5 000	−1 000
Dividends	115 000	0	0	0
Net Income	116 000	−43 000	100 000	−60 000

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	21 000	26 000	33 000	41 000
Total Tangible Assets	21 000	26 000	33 000	41 000
Total Fiancial Fixed Assets	177 000	0	0	67 000
Total Fixed Assets	198 000	26 000	33 000	107 000
Stock	87 000	71 000	67 000	70 000
Total Investments	0	0	0	0
Cash, Bank	221 000	186 000	120 000	60 000
Total Current Assets	376 000	376 000	330 000	177 000
Total Assets	574 000	402 000	363 000	285 000
Total Equity	49 000	49 000	91 000	−8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	19 000	0	8 000
Unpaid Taxes	174 000	153 000	141 000	135 000
Dividends	115 000	0	0	0
Other Current Debt	211 000	181 000	119 000	151 000
Total Current Debt	525 000	354 000	272 000	293 000
Total Equity and Debt	574 000	402 000	363 000	285 000

Financial indicators	2022	2021	2020	2019
Return on Equity	236,73 %	−87,76 %	109,89 %	750 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	5,99 %	−1,91 %	6,39 %	−3,28 %
Current Ratio	0,72	1,06	1,21	0,6
Quick Ratio	0,86	1,33	1,61	0,79
Equity Ratio	0,09	0,12	0,25	−0,03
Gross Profit Margin	93,26 %	90,21 %	93,83 %	92,1 %