STUDIO 25 FRISØRER AS

2750 GRAN

Finances

Share Ownership

Return on Equity

171,29 %

Current Ratio

1,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 299 000	2 575 000	2 487 000	2 448 000
Net Income	173 000	198 000	280 000	179 000
Total Assets	588 000	727 000	807 000	659 000
Total Equity	101 000	28 000	119 000	89 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 299 000	2 575 000	2 487 000	2 448 000
Expenditure	2 076 000	2 321 000	2 127 000	2 219 000
Operating Profit	223 000	255 000	360 000	230 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	1 000	1 000
Financial Balance	−1 000	−1 000	−1 000	−1 000
Earnings Before Tax	222 000	254 000	360 000	230 000
Tax	50 000	56 000	80 000	51 000
Net Income	173 000	198 000	280 000	179 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	588 000	727 000	807 000	659 000
Total Assets	588 000	727 000	807 000	659 000
Total Retained Equity	51 000	−22 000	69 000	39 000
Total Equity	101 000	28 000	119 000	89 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	487 000	699 000	694 000	569 000
Total Equity and Debt	588 000	727 000	814 000	659 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 299 000	2 575 000	2 451 000	2 448 000
Other Income	0	0	37 000	0
Revenue	2 299 000	2 575 000	2 487 000	2 448 000
Cost of Goods Sold	266 000	317 000	316 000	299 000
Salary Costs	1 425 000	1 546 000	1 404 000	1 533 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 076 000	2 321 000	2 127 000	2 219 000
Operating Profit	223 000	255 000	360 000	230 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	1 000	1 000
Financial Balance	−1 000	−1 000	−1 000	−1 000
Dividends	100 000	289 000	250 000	150 000
Net Income	173 000	198 000	280 000	179 000

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	0	0	0
Total Fixed Assets	0	0	0	0
Stock	198 000	200 000	211 000	211 000
Total Investments	0	0	0	0
Cash, Bank	380 000	500 000	498 000	446 000
Total Current Assets	588 000	727 000	807 000	659 000
Total Assets	588 000	727 000	807 000	659 000
Total Equity	101 000	28 000	119 000	89 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	61 000	56 000	24 000	51 000
Unpaid Taxes	143 000	152 000	133 000	183 000
Dividends	100 000	289 000	250 000	150 000
Other Current Debt	134 000	145 000	208 000	135 000
Total Current Debt	487 000	699 000	694 000	569 000
Total Equity and Debt	588 000	727 000	814 000	659 000

Financial indicators	2022	2021	2020	2019
Return on Equity	171,29 %	707,14 %	235,29 %	201,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,7 %	9,9 %	14,48 %	9,4 %
Current Ratio	1,21	1,04	1,16	1,16
Quick Ratio	2,03	1,46	1,67	1,84
Equity Ratio	0,17	0,04	0,15	0,14
Gross Profit Margin	88,43 %	87,69 %	87,29 %	87,79 %