INDIEHAIR AS

3260 LARVIK

Finances

Share Ownership

Return on Equity

33,42 %

Current Ratio

1,21

Debt-to-Equity Ratio

0,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 028 000	5 614 000	4 375 000	4 496 000
Net Income	385 000	240 000	318 000	183 000
Total Assets	2 870 000	2 349 000	1 902 000	1 874 000
Total Equity	1 152 000	967 000	751 000	434 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 028 000	5 614 000	4 375 000	4 496 000
Expenditure	6 520 000	5 286 000	3 950 000	4 178 000
Operating Profit	509 000	329 000	425 000	298 000
Financial Income	0	0	0	0
Financial Costs	14 000	21 000	15 000	63 000
Financial Balance	−14 000	−21 000	−15 000	−63 000
Earnings Before Tax	495 000	307 000	409 000	235 000
Tax	110 000	68 000	92 000	52 000
Net Income	385 000	240 000	318 000	183 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 213 000	1 238 000	787 000	878 000
Total Current Assets	1 657 000	1 111 000	1 115 000	996 000
Total Assets	2 870 000	2 349 000	1 902 000	1 874 000
Total Retained Equity	1 122 000	937 000	721 000	404 000
Total Equity	1 152 000	967 000	751 000	434 000
Total Long-Term Debt	353 000	417 000	232 000	393 000
Total Current Debt	1 366 000	964 000	918 000	1 047 000
Total Equity and Debt	2 870 000	2 349 000	1 902 000	1 874 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 016 000	5 614 000	4 336 000	4 270 000
Other Income	11 000	0	38 000	226 000
Revenue	7 028 000	5 614 000	4 375 000	4 496 000
Cost of Goods Sold	1 493 000	1 280 000	845 000	836 000
Salary Costs	4 053 000	3 242 000	2 489 000	2 572 000
Depreciation	167 000	134 000	104 000	108 000
Impairment	0	0	0	0
Expenditure	6 520 000	5 286 000	3 950 000	4 178 000
Operating Profit	509 000	329 000	425 000	298 000
Financial Income	0	0	0	0
Financial Costs	14 000	21 000	15 000	63 000
Financial Balance	−14 000	−21 000	−15 000	−63 000
Dividends	200 000	0	0	0
Net Income	385 000	240 000	318 000	183 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	3 000
Real Eastate	0	0	0	743 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 213 000	1 238 000	787 000	132 000
Total Tangible Assets	1 213 000	1 238 000	787 000	875 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 213 000	1 238 000	787 000	878 000
Stock	386 000	350 000	353 000	285 000
Total Investments	0	0	0	0
Cash, Bank	1 255 000	757 000	651 000	627 000
Total Current Assets	1 657 000	1 111 000	1 115 000	996 000
Total Assets	2 870 000	2 349 000	1 902 000	1 874 000
Total Equity	1 152 000	967 000	751 000	434 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	353 000	417 000	232 000	393 000
Creditors	180 000	138 000	201 000	203 000
Unpaid Taxes	472 000	431 000	340 000	252 000
Dividends	200 000	0	0	0
Other Current Debt	418 000	355 000	306 000	417 000
Total Current Debt	1 366 000	964 000	918 000	1 047 000
Total Equity and Debt	2 870 000	2 349 000	1 902 000	1 874 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,42 %	24,82 %	42,34 %	42,17 %
Debt-to-Equity Ratio	0,31	0,43	0,31	0,91
Operating Profit Margin	7,24 %	5,86 %	9,71 %	6,63 %
Current Ratio	1,21	1,15	1,21	0,95
Quick Ratio	1,69	1,81	1,97	1,31
Equity Ratio	0,4	0,41	0,39	0,23
Gross Profit Margin	78,76 %	77,2 %	80,69 %	81,41 %