GREENHOUSE FRISØR AS

0758 OSLO

Finances

Share Ownership

Return on Equity

52,17 %

Current Ratio

1,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	794 000	803 000	816 000	920 000
Net Income	36 000	−50 000	−49 000	7 000
Total Assets	235 000	384 000	450 000	502 000
Total Equity	69 000	33 000	83 000	132 000

Income (NOK)	2022	2021	2020	2019
Revenue	794 000	803 000	816 000	920 000
Expenditure	759 000	853 000	866 000	910 000
Operating Profit	36 000	−50 000	−50 000	11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	36 000	−50 000	−49 000	11 000
Tax	0	0	0	4 000
Net Income	36 000	−50 000	−49 000	7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 000	157 000	165 000	173 000
Total Current Assets	221 000	227 000	286 000	330 000
Total Assets	235 000	384 000	450 000	502 000
Total Retained Equity	39 000	3 000	53 000	102 000
Total Equity	69 000	33 000	83 000	132 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	166 000	351 000	367 000	370 000
Total Equity and Debt	235 000	384 000	450 000	502 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	794 000	803 000	785 000	920 000
Other Income	0	0	31 000	0
Revenue	794 000	803 000	816 000	920 000
Cost of Goods Sold	103 000	129 000	114 000	130 000
Salary Costs	245 000	335 000	360 000	379 000
Depreciation	9 000	8 000	8 000	17 000
Impairment	0	0	0	0
Expenditure	759 000	853 000	866 000	910 000
Operating Profit	36 000	−50 000	−50 000	11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	36 000	−50 000	−49 000	7 000

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	14 000	23 000	31 000	39 000
Total Tangible Assets	14 000	23 000	31 000	39 000
Total Fiancial Fixed Assets	0	134 000	134 000	133 000
Total Fixed Assets	14 000	157 000	165 000	173 000
Stock	13 000	35 000	78 000	93 000
Total Investments	0	0	0	0
Cash, Bank	205 000	158 000	163 000	202 000
Total Current Assets	221 000	227 000	286 000	330 000
Total Assets	235 000	384 000	450 000	502 000
Total Equity	69 000	33 000	83 000	132 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	46 000	54 000	64 000	54 000
Dividends	0	0	0	0
Other Current Debt	120 000	297 000	303 000	312 000
Total Current Debt	166 000	351 000	367 000	370 000
Total Equity and Debt	235 000	384 000	450 000	502 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,17 %	−151,52 %	−59,04 %	5,3 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,53 %	−6,23 %	−6,13 %	1,2 %
Current Ratio	1,33	0,65	0,78	0,89
Quick Ratio	1,44	0,72	0,99	1,19
Equity Ratio	0,29	0,09	0,18	0,26
Gross Profit Margin	87,03 %	83,94 %	86,03 %	85,87 %