HAIR BY VIDAR AS

7018 TRONDHEIM

Finances

Share Ownership

Return on Equity

−8,7 %

Current Ratio

0,37

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 067 000	1 008 000	878 000	978 000
Net Income	8 000	−34 000	7 000	7 000
Total Assets	54 000	88 000	107 000	51 000
Total Equity	−92 000	−100 000	−66 000	−72 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 067 000	1 008 000	878 000	978 000
Expenditure	1 059 000	1 044 000	872 000	971 000
Operating Profit	7 000	−35 000	7 000	7 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	8 000	−34 000	7 000	7 000
Tax	0	0	0	0
Net Income	8 000	−34 000	7 000	7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	54 000	88 000	107 000	51 000
Total Assets	54 000	88 000	107 000	51 000
Total Retained Equity	−113 000	−121 000	−87 000	−93 000
Total Equity	−92 000	−100 000	−66 000	−72 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	146 000	188 000	173 000	123 000
Total Equity and Debt	54 000	88 000	107 000	51 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 067 000	1 008 000	872 000	978 000
Other Income	0	0	6 000	0
Revenue	1 067 000	1 008 000	878 000	978 000
Cost of Goods Sold	31 000	44 000	18 000	34 000
Salary Costs	632 000	698 000	616 000	631 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 059 000	1 044 000	872 000	971 000
Operating Profit	7 000	−35 000	7 000	7 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	8 000	−34 000	7 000	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	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	23 000	23 000	31 000	19 000
Total Investments	0	0	0	0
Cash, Bank	22 000	55 000	76 000	32 000
Total Current Assets	54 000	88 000	107 000	51 000
Total Assets	54 000	88 000	107 000	51 000
Total Equity	−92 000	−100 000	−66 000	−72 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	13 000	31 000	5 000	11 000
Unpaid Taxes	80 000	92 000	87 000	107 000
Dividends	0	0	0	0
Other Current Debt	53 000	65 000	81 000	5 000
Total Current Debt	146 000	188 000	173 000	123 000
Total Equity and Debt	54 000	88 000	107 000	51 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,7 %	34 %	−10,61 %	−9,72 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	0,66 %	−3,47 %	0,8 %	0,72 %
Current Ratio	0,37	0,47	0,62	0,41
Quick Ratio	0,44	0,53	0,75	0,49
Equity Ratio	−1,7	−1,14	−0,62	−1,41
Gross Profit Margin	97,09 %	95,63 %	97,95 %	96,52 %