MAY'S SALONG AS

8656 MOSJØEN

Finances

Share Ownership

Return on Equity

16,16 %

Current Ratio

1,2

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 243 000	1 596 000	1 380 000	1 468 000
Net Income	58 000	138 000	32 000	15 000
Total Assets	724 000	607 000	405 000	389 000
Total Equity	359 000	301 000	163 000	130 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 243 000	1 596 000	1 380 000	1 468 000
Expenditure	2 169 000	1 501 000	1 293 000	1 478 000
Operating Profit	74 000	174 000	45 000	19 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	74 000	174 000	45 000	19 000
Tax	16 000	35 000	13 000	4 000
Net Income	58 000	138 000	32 000	15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	290 000	298 000	35 000	50 000
Total Current Assets	434 000	309 000	370 000	339 000
Total Assets	724 000	607 000	405 000	389 000
Total Retained Equity	329 000	271 000	133 000	100 000
Total Equity	359 000	301 000	163 000	130 000
Total Long-Term Debt	2 000	3 000	0	1 000
Total Current Debt	363 000	303 000	243 000	258 000
Total Equity and Debt	724 000	607 000	405 000	389 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 147 000	1 584 000	1 363 000	1 468 000
Other Income	96 000	13 000	17 000	0
Revenue	2 243 000	1 596 000	1 380 000	1 468 000
Cost of Goods Sold	298 000	223 000	201 000	310 000
Salary Costs	1 286 000	836 000	831 000	963 000
Depreciation	54 000	20 000	15 000	14 000
Impairment	0	0	0	0
Expenditure	2 169 000	1 501 000	1 293 000	1 478 000
Operating Profit	74 000	174 000	45 000	19 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	58 000	138 000	32 000	15 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	51 000	25 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	240 000	273 000	35 000	50 000
Total Tangible Assets	290 000	298 000	35 000	50 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	290 000	298 000	35 000	50 000
Stock	209 000	200 000	121 000	115 000
Total Investments	0	0	0	0
Cash, Bank	189 000	73 000	227 000	225 000
Total Current Assets	434 000	309 000	370 000	339 000
Total Assets	724 000	607 000	405 000	389 000
Total Equity	359 000	301 000	163 000	130 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	3 000	0	1 000
Creditors	6 000	7 000	9 000	1 000
Unpaid Taxes	176 000	131 000	133 000	155 000
Dividends	0	0	0	0
Other Current Debt	165 000	132 000	88 000	97 000
Total Current Debt	363 000	303 000	243 000	258 000
Total Equity and Debt	724 000	607 000	405 000	389 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,16 %	45,85 %	19,63 %	11,54 %
Debt-to-Equity Ratio	0,01	0,01	0	0,01
Operating Profit Margin	3,3 %	10,9 %	3,26 %	1,29 %
Current Ratio	1,2	1,02	1,52	1,31
Quick Ratio	2,82	3	3,03	2,37
Equity Ratio	0,5	0,5	0,4	0,33
Gross Profit Margin	86,71 %	86,03 %	85,43 %	78,88 %