STORGATA FRISØR AS

3674 NOTODDEN

Finances

Share Ownership

Return on Equity

33,21 %

Current Ratio

2,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 460 000	2 283 000	1 845 000	1 834 000
Net Income	268 000	65 000	219 000	269 000
Total Assets	1 340 000	1 106 000	1 103 000	903 000
Total Equity	807 000	638 000	673 000	554 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 460 000	2 283 000	1 845 000	1 834 000
Expenditure	2 116 000	2 200 000	1 564 000	1 488 000
Operating Profit	344 000	84 000	282 000	346 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	344 000	83 000	281 000	346 000
Tax	76 000	18 000	62 000	76 000
Net Income	268 000	65 000	219 000	269 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 000	21 000	30 000	15 000
Total Current Assets	1 324 000	1 086 000	1 073 000	888 000
Total Assets	1 340 000	1 106 000	1 103 000	903 000
Total Retained Equity	777 000	608 000	643 000	524 000
Total Equity	807 000	638 000	673 000	554 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	533 000	468 000	429 000	349 000
Total Equity and Debt	1 340 000	1 106 000	1 103 000	903 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 458 000	2 281 000	1 845 000	1 830 000
Other Income	2 000	2 000	0	4 000
Revenue	2 460 000	2 283 000	1 845 000	1 834 000
Cost of Goods Sold	385 000	424 000	324 000	223 000
Salary Costs	1 331 000	1 326 000	847 000	920 000
Depreciation	4 000	9 000	11 000	10 000
Impairment	0	0	0	0
Expenditure	2 116 000	2 200 000	1 564 000	1 488 000
Operating Profit	344 000	84 000	282 000	346 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	100 000	100 000	100 000	50 000
Net Income	268 000	65 000	219 000	269 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	16 000	20 000	25 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	5 000	15 000
Total Tangible Assets	16 000	20 000	30 000	15 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 000	21 000	30 000	15 000
Stock	234 000	189 000	187 000	154 000
Total Investments	0	0	0	0
Cash, Bank	1 076 000	845 000	794 000	678 000
Total Current Assets	1 324 000	1 086 000	1 073 000	888 000
Total Assets	1 340 000	1 106 000	1 103 000	903 000
Total Equity	807 000	638 000	673 000	554 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	27 000	37 000	40 000	42 000
Unpaid Taxes	203 000	199 000	133 000	104 000
Dividends	100 000	100 000	100 000	50 000
Other Current Debt	227 000	213 000	194 000	127 000
Total Current Debt	533 000	468 000	429 000	349 000
Total Equity and Debt	1 340 000	1 106 000	1 103 000	903 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,21 %	10,19 %	32,54 %	48,56 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,98 %	3,68 %	15,28 %	18,87 %
Current Ratio	2,48	2,32	2,5	2,54
Quick Ratio	4,43	3,89	4,43	4,55
Equity Ratio	0,6	0,58	0,61	0,61
Gross Profit Margin	84,35 %	81,43 %	82,44 %	87,84 %