SYLSKARP BARBER SALONG LARVIK AS

3256 LARVIK

Finances

Share Ownership

Return on Equity

454,84 %

Current Ratio

1,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	973 000	2 108 000	1 695 000	1 647 000
Net Income	141 000	56 000	−64 000	70 000
Total Assets	337 000	486 000	588 000	489 000
Total Equity	31 000	−110 000	−165 000	−101 000

Income (NOK)	2022	2021	2020	2019
Revenue	973 000	2 108 000	1 695 000	1 647 000
Expenditure	817 000	2 050 000	1 746 000	1 555 000
Operating Profit	157 000	59 000	−52 000	92 000
Financial Income	0	4 000	0	0
Financial Costs	12 000	8 000	13 000	22 000
Financial Balance	−12 000	−4 000	−13 000	−22 000
Earnings Before Tax	144 000	56 000	−64 000	70 000
Tax	3 000	0	0	0
Net Income	141 000	56 000	−64 000	70 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	16 000	61 000	172 000
Total Current Assets	337 000	470 000	527 000	317 000
Total Assets	337 000	486 000	588 000	489 000
Total Retained Equity	−69 000	−210 000	−265 000	−191 000
Total Equity	31 000	−110 000	−165 000	−101 000
Total Long-Term Debt	0	0	0	278 000
Total Current Debt	305 000	595 000	754 000	312 000
Total Equity and Debt	337 000	486 000	588 000	489 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	666 000	2 083 000	1 608 000	1 612 000
Other Income	307 000	25 000	87 000	34 000
Revenue	973 000	2 108 000	1 695 000	1 647 000
Cost of Goods Sold	123 000	264 000	127 000	183 000
Salary Costs	293 000	1 383 000	1 081 000	833 000
Depreciation	14 000	36 000	122 000	82 000
Impairment	0	0	0	0
Expenditure	817 000	2 050 000	1 746 000	1 555 000
Operating Profit	157 000	59 000	−52 000	92 000
Financial Income	0	4 000	0	0
Financial Costs	12 000	8 000	13 000	22 000
Financial Balance	−12 000	−4 000	−13 000	−22 000
Dividends	0	0	0	0
Net Income	141 000	56 000	−64 000	70 000

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	14 000	50 000	172 000
Total Tangible Assets	0	14 000	50 000	172 000
Total Fiancial Fixed Assets	0	2 000	11 000	0
Total Fixed Assets	0	16 000	61 000	172 000
Stock	55 000	55 000	35 000	25 000
Total Investments	0	0	0	0
Cash, Bank	157 000	232 000	432 000	228 000
Total Current Assets	337 000	470 000	527 000	317 000
Total Assets	337 000	486 000	588 000	489 000
Total Equity	31 000	−110 000	−165 000	−101 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	278 000
Creditors	−19 000	192 000	84 000	58 000
Unpaid Taxes	45 000	199 000	303 000	129 000
Dividends	0	0	0	0
Other Current Debt	276 000	204 000	359 000	125 000
Total Current Debt	305 000	595 000	754 000	312 000
Total Equity and Debt	337 000	486 000	588 000	489 000

Financial indicators	2022	2021	2020	2019
Return on Equity	454,84 %	−50,91 %	38,79 %	−69,31 %
Debt-to-Equity Ratio	0	−0	−0	−2,75
Operating Profit Margin	16,14 %	2,8 %	−3,07 %	5,59 %
Current Ratio	1,1	0,79	0,7	1,02
Quick Ratio	1,35	0,87	0,73	1,1
Equity Ratio	0,09	−0,23	−0,28	−0,21
Gross Profit Margin	87,36 %	87,48 %	92,51 %	88,89 %