HÅRSTRÅET FRISØR NARVIK AS

8514 NARVIK

Finances

Share Ownership

Return on Equity

12,37 %

Current Ratio

1,53

Debt-to-Equity Ratio

0,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 046 000	2 608 000	2 264 000	2 384 000
Net Income	108 000	−5 000	389 000	191 000
Total Assets	1 979 000	1 709 000	1 900 000	1 527 000
Total Equity	873 000	765 000	770 000	381 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 046 000	2 608 000	2 264 000	2 384 000
Expenditure	2 876 000	2 587 000	1 729 000	2 086 000
Operating Profit	170 000	22 000	535 000	297 000
Financial Income	0	0	0	0
Financial Costs	32 000	28 000	36 000	50 000
Financial Balance	−32 000	−28 000	−36 000	−50 000
Earnings Before Tax	139 000	−6 000	500 000	248 000
Tax	31 000	−1 000	111 000	56 000
Net Income	108 000	−5 000	389 000	191 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	983 000	1 005 000	1 006 000	1 039 000
Total Current Assets	996 000	704 000	894 000	488 000
Total Assets	1 979 000	1 709 000	1 900 000	1 527 000
Total Retained Equity	813 000	705 000	710 000	321 000
Total Equity	873 000	765 000	770 000	381 000
Total Long-Term Debt	457 000	555 000	654 000	712 000
Total Current Debt	649 000	389 000	476 000	434 000
Total Equity and Debt	1 979 000	1 709 000	1 900 000	1 527 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 046 000	2 607 000	2 239 000	2 396 000
Other Income	0	1 000	26 000	−12 000
Revenue	3 046 000	2 608 000	2 264 000	2 384 000
Cost of Goods Sold	343 000	380 000	176 000	266 000
Salary Costs	2 075 000	1 814 000	1 152 000	1 414 000
Depreciation	27 000	20 000	64 000	61 000
Impairment	0	0	0	0
Expenditure	2 876 000	2 587 000	1 729 000	2 086 000
Operating Profit	170 000	22 000	535 000	297 000
Financial Income	0	0	0	0
Financial Costs	32 000	28 000	36 000	50 000
Financial Balance	−32 000	−28 000	−36 000	−50 000
Dividends	0	0	0	0
Net Income	108 000	−5 000	389 000	191 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	8 000	6 000	1 000
Real Eastate	935 000	948 000	961 000	974 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	49 000	50 000	39 000	64 000
Total Tangible Assets	983 000	997 000	1 000 000	1 038 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	983 000	1 005 000	1 006 000	1 039 000
Stock	165 000	162 000	168 000	68 000
Total Investments	0	0	0	0
Cash, Bank	768 000	521 000	675 000	372 000
Total Current Assets	996 000	704 000	894 000	488 000
Total Assets	1 979 000	1 709 000	1 900 000	1 527 000
Total Equity	873 000	765 000	770 000	381 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	457 000	555 000	654 000	712 000
Creditors	77 000	28 000	53 000	71 000
Unpaid Taxes	327 000	165 000	151 000	150 000
Dividends	0	0	0	0
Other Current Debt	223 000	196 000	155 000	154 000
Total Current Debt	649 000	389 000	476 000	434 000
Total Equity and Debt	1 979 000	1 709 000	1 900 000	1 527 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,37 %	−0,65 %	50,52 %	50,13 %
Debt-to-Equity Ratio	0,52	0,73	0,85	1,87
Operating Profit Margin	5,58 %	0,84 %	23,63 %	12,46 %
Current Ratio	1,53	1,81	1,88	1,12
Quick Ratio	2,06	3,1	2,9	1,33
Equity Ratio	0,44	0,45	0,41	0,25
Gross Profit Margin	88,74 %	85,43 %	92,23 %	88,84 %