DIN FRISØR LAKSELV AS

9700 LAKSELV

Finances

Share Ownership

Return on Equity

23,66 %

Current Ratio

3,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 350 000	1 292 000	1 183 000	1 012 000
Net Income	221 000	247 000	238 000	197 000
Total Assets	1 325 000	1 099 000	863 000	594 000
Total Equity	934 000	712 000	465 000	227 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 350 000	1 292 000	1 183 000	1 012 000
Expenditure	1 067 000	973 000	875 000	759 000
Operating Profit	283 000	319 000	307 000	252 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Earnings Before Tax	283 000	318 000	306 000	252 000
Tax	61 000	71 000	68 000	56 000
Net Income	221 000	247 000	238 000	197 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 000	27 000	21 000	28 000
Total Current Assets	1 302 000	1 072 000	842 000	566 000
Total Assets	1 325 000	1 099 000	863 000	594 000
Total Retained Equity	904 000	682 000	435 000	197 000
Total Equity	934 000	712 000	465 000	227 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	391 000	387 000	398 000	367 000
Total Equity and Debt	1 325 000	1 099 000	863 000	594 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 349 000	95 000	84 000	67 000
Other Income	1 000	1 197 000	1 099 000	945 000
Revenue	1 350 000	1 292 000	1 183 000	1 012 000
Cost of Goods Sold	130 000	123 000	95 000	54 000
Salary Costs	691 000	665 000	590 000	548 000
Depreciation	5 000	10 000	7 000	7 000
Impairment	0	0	0	0
Expenditure	1 067 000	973 000	875 000	759 000
Operating Profit	283 000	319 000	307 000	252 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	221 000	247 000	238 000	197 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	22 000	27 000	21 000	28 000
Total Tangible Assets	22 000	27 000	21 000	28 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 000	27 000	21 000	28 000
Stock	103 000	108 000	112 000	101 000
Total Investments	0	0	0	0
Cash, Bank	1 196 000	960 000	725 000	462 000
Total Current Assets	1 302 000	1 072 000	842 000	566 000
Total Assets	1 325 000	1 099 000	863 000	594 000
Total Equity	934 000	712 000	465 000	227 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	6 000	13 000	2 000
Unpaid Taxes	94 000	47 000	52 000	48 000
Dividends	0	0	0	0
Other Current Debt	230 000	264 000	265 000	262 000
Total Current Debt	391 000	387 000	398 000	367 000
Total Equity and Debt	1 325 000	1 099 000	863 000	594 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,66 %	34,69 %	51,18 %	86,78 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,96 %	24,69 %	25,95 %	24,9 %
Current Ratio	3,33	2,77	2,12	1,54
Quick Ratio	4,52	3,84	2,94	2,13
Equity Ratio	0,7	0,65	0,54	0,38
Gross Profit Margin	90,37 %	90,48 %	91,97 %	94,66 %