SALONGEN FRISØR AS

4280 SKUDENESHAVN

Finances

Share Ownership

Return on Equity

268,42 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 811 000	1 939 000	1 897 000	1 508 000
Net Income	102 000	−35 000	14 000	54 000
Total Assets	407 000	376 000	372 000	321 000
Total Equity	38 000	10 000	44 000	68 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 811 000	1 939 000	1 897 000	1 508 000
Expenditure	1 677 000	1 981 000	1 874 000	1 445 000
Operating Profit	140 000	−38 000	28 000	74 000
Financial Income	0	0	0	0
Financial Costs	5 000	4 000	10 000	4 000
Financial Balance	−5 000	−4 000	−10 000	−4 000
Earnings Before Tax	135 000	−41 000	19 000	70 000
Tax	33 000	−7 000	4 000	16 000
Net Income	102 000	−35 000	14 000	54 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	33 000	44 000	62 000
Total Current Assets	389 000	343 000	328 000	259 000
Total Assets	407 000	376 000	372 000	321 000
Total Retained Equity	8 000	−20 000	14 000	38 000
Total Equity	38 000	10 000	44 000	68 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	369 000	366 000	328 000	252 000
Total Equity and Debt	407 000	376 000	372 000	321 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 811 000	1 939 000	1 886 000	1 508 000
Other Income	0	0	10 000	0
Revenue	1 811 000	1 939 000	1 897 000	1 508 000
Cost of Goods Sold	260 000	381 000	334 000	300 000
Salary Costs	1 047 000	1 257 000	1 224 000	779 000
Depreciation	11 000	18 000	18 000	11 000
Impairment	0	0	0	0
Expenditure	1 677 000	1 981 000	1 874 000	1 445 000
Operating Profit	140 000	−38 000	28 000	74 000
Financial Income	0	0	0	0
Financial Costs	5 000	4 000	10 000	4 000
Financial Balance	−5 000	−4 000	−10 000	−4 000
Dividends	74 000	0	0	10 000
Net Income	102 000	−35 000	14 000	54 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	3 000	13 000	23 000
Total Intangible Assets	3 000	11 000	14 000	23 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	14 000	22 000	30 000	38 000
Total Tangible Assets	14 000	22 000	30 000	38 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 000	33 000	44 000	62 000
Stock	177 000	109 000	139 000	117 000
Total Investments	0	0	0	0
Cash, Bank	210 000	233 000	175 000	100 000
Total Current Assets	389 000	343 000	328 000	259 000
Total Assets	407 000	376 000	372 000	321 000
Total Equity	38 000	10 000	44 000	68 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	0	79 000	32 000	31 000
Unpaid Taxes	140 000	148 000	163 000	102 000
Dividends	74 000	0	0	10 000
Other Current Debt	126 000	139 000	128 000	94 000
Total Current Debt	369 000	366 000	328 000	252 000
Total Equity and Debt	407 000	376 000	372 000	321 000

Financial indicators	2022	2021	2020	2019
Return on Equity	268,42 %	−350 %	31,82 %	79,41 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	7,73 %	−1,96 %	1,48 %	4,91 %
Current Ratio	1,05	0,94	1	1,03
Quick Ratio	2,03	1,33	1,74	1,92
Equity Ratio	0,09	0,03	0,12	0,21
Gross Profit Margin	85,64 %	80,35 %	82,39 %	80,11 %