COMBOVER HAIR AS

3623 LAMPELAND

Finances

Share Ownership

Return on Equity

35,1 %

Current Ratio

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 500 000	1 019 000	881 000	934 000
Net Income	73 000	2 000	44 000	21 000
Total Assets	435 000	292 000	301 000	267 000
Total Equity	208 000	134 000	132 000	88 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 500 000	1 019 000	881 000	934 000
Expenditure	1 401 000	1 014 000	830 000	910 000
Operating Profit	99 000	6 000	50 000	24 000
Financial Income	0	0	0	0
Financial Costs	5 000	3 000	3 000	4 000
Financial Balance	−5 000	−3 000	−3 000	−4 000
Earnings Before Tax	94 000	3 000	46 000	21 000
Tax	21 000	1 000	2 000	0
Net Income	73 000	2 000	44 000	21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	18 000	18 000	18 000
Total Current Assets	435 000	274 000	283 000	249 000
Total Assets	435 000	292 000	301 000	267 000
Total Retained Equity	128 000	54 000	52 000	8 000
Total Equity	208 000	134 000	132 000	88 000
Total Long-Term Debt	10 000	30 000	51 000	66 000
Total Current Debt	218 000	128 000	118 000	113 000
Total Equity and Debt	435 000	292 000	301 000	267 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 495 000	1 019 000	869 000	934 000
Other Income	5 000	0	12 000	0
Revenue	1 500 000	1 019 000	881 000	934 000
Cost of Goods Sold	165 000	79 000	89 000	70 000
Salary Costs	931 000	633 000	537 000	603 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 401 000	1 014 000	830 000	910 000
Operating Profit	99 000	6 000	50 000	24 000
Financial Income	0	0	0	0
Financial Costs	5 000	3 000	3 000	4 000
Financial Balance	−5 000	−3 000	−3 000	−4 000
Dividends	0	0	0	0
Net Income	73 000	2 000	44 000	21 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	18 000	18 000	18 000
Total Fixed Assets	0	18 000	18 000	18 000
Stock	158 000	136 000	111 000	105 000
Total Investments	0	0	0	0
Cash, Bank	277 000	138 000	172 000	138 000
Total Current Assets	435 000	274 000	283 000	249 000
Total Assets	435 000	292 000	301 000	267 000
Total Equity	208 000	134 000	132 000	88 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 000	30 000	51 000	66 000
Creditors	−3 000	−1 000	1 000	4 000
Unpaid Taxes	120 000	74 000	70 000	61 000
Dividends	0	0	0	0
Other Current Debt	80 000	53 000	45 000	48 000
Total Current Debt	218 000	128 000	118 000	113 000
Total Equity and Debt	435 000	292 000	301 000	267 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,1 %	1,49 %	33,33 %	23,86 %
Debt-to-Equity Ratio	0,05	0,22	0,39	0,75
Operating Profit Margin	6,6 %	0,59 %	5,68 %	2,57 %
Current Ratio	2	2,14	2,4	2,2
Quick Ratio	7,25	−34,25	40,43	31,13
Equity Ratio	0,48	0,46	0,44	0,33
Gross Profit Margin	89 %	92,25 %	89,9 %	92,51 %