THE HAIR CLINIC TRONDHEIM AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

574,29 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 216 000	963 000	807 000	160 000
Net Income	201 000	140 000	281 000	−87 000
Total Assets	510 000	309 000	397 000	7 000
Total Equity	35 000	35 000	228 000	−53 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 216 000	963 000	807 000	160 000
Expenditure	956 000	784 000	446 000	246 000
Operating Profit	258 000	179 000	360 000	−87 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	258 000	179 000	360 000	−87 000
Tax	57 000	39 000	79 000	0
Net Income	201 000	140 000	281 000	−87 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	29 000	0	0
Total Current Assets	492 000	280 000	397 000	7 000
Total Assets	510 000	309 000	397 000	7 000
Total Retained Equity	0	1 000	194 000	−87 000
Total Equity	35 000	35 000	228 000	−53 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	475 000	274 000	168 000	60 000
Total Equity and Debt	510 000	309 000	397 000	7 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 216 000	963 000	807 000	160 000
Other Income	0	0	0	0
Revenue	1 216 000	963 000	807 000	160 000
Cost of Goods Sold	88 000	104 000	119 000	94 000
Salary Costs	535 000	443 000	221 000	70 000
Depreciation	12 000	8 000	0	0
Impairment	0	0	0	0
Expenditure	956 000	784 000	446 000	246 000
Operating Profit	258 000	179 000	360 000	−87 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	202 000	139 000	0	0
Net Income	201 000	140 000	281 000	−87 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	29 000	0	0
Total Tangible Assets	17 000	29 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 000	29 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	296 000	110 000	335 000	7 000
Total Current Assets	492 000	280 000	397 000	7 000
Total Assets	510 000	309 000	397 000	7 000
Total Equity	35 000	35 000	228 000	−53 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	33 000	9 000	40 000	4 000
Unpaid Taxes	124 000	38 000	21 000	4 000
Dividends	202 000	139 000	0	0
Other Current Debt	58 000	48 000	29 000	52 000
Total Current Debt	475 000	274 000	168 000	60 000
Total Equity and Debt	510 000	309 000	397 000	7 000

Financial indicators	2022	2021	2020	2019
Return on Equity	574,29 %	400 %	123,25 %	164,15 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	21,22 %	18,59 %	44,61 %	−54,38 %
Current Ratio	1,04	1,02	2,36	0,12
Quick Ratio	1,04	1,02	2,36	0,12
Equity Ratio	0,07	0,11	0,57	−7,57
Gross Profit Margin	92,76 %	89,2 %	85,25 %	41,25 %