MYRA HAIRCARE AS

4848 ARENDAL

Finances

Share Ownership

Return on Equity

70,37 %

Current Ratio

2,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 053 000	889 000	820 000	224 000
Net Income	95 000	20 000	−59 000	−41 000
Total Assets	267 000	146 000	171 000	197 000
Total Equity	135 000	40 000	20 000	79 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 053 000	889 000	820 000	224 000
Expenditure	960 000	870 000	877 000	265 000
Operating Profit	96 000	20 000	−58 000	−41 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	−1 000	−1 000
Earnings Before Tax	95 000	20 000	−59 000	−41 000
Tax	0	0	0	0
Net Income	95 000	20 000	−59 000	−41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	267 000	146 000	171 000	197 000
Total Assets	267 000	146 000	171 000	197 000
Total Retained Equity	15 000	−80 000	−100 000	−41 000
Total Equity	135 000	40 000	20 000	79 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	132 000	107 000	151 000	118 000
Total Equity and Debt	267 000	146 000	171 000	197 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 053 000	889 000	797 000	224 000
Other Income	0	0	23 000	0
Revenue	1 053 000	889 000	820 000	224 000
Cost of Goods Sold	82 000	121 000	125 000	10 000
Salary Costs	618 000	491 000	426 000	142 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	960 000	870 000	877 000	265 000
Operating Profit	96 000	20 000	−58 000	−41 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	−1 000	−1 000
Dividends	0	0	0	0
Net Income	95 000	20 000	−59 000	−41 000

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	102 000	45 000	53 000	63 000
Total Investments	0	0	0	0
Cash, Bank	165 000	101 000	113 000	94 000
Total Current Assets	267 000	146 000	171 000	197 000
Total Assets	267 000	146 000	171 000	197 000
Total Equity	135 000	40 000	20 000	79 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−7 000	0	63 000	55 000
Unpaid Taxes	65 000	48 000	37 000	41 000
Dividends	0	0	0	0
Other Current Debt	74 000	59 000	51 000	22 000
Total Current Debt	132 000	107 000	151 000	118 000
Total Equity and Debt	267 000	146 000	171 000	197 000

Financial indicators	2022	2021	2020	2019
Return on Equity	70,37 %	50 %	−295 %	−51,9 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,12 %	2,25 %	−7,07 %	−18,3 %
Current Ratio	2,02	1,36	1,13	1,67
Quick Ratio	8,9	2,35	1,74	3,58
Equity Ratio	0,51	0,27	0,12	0,4
Gross Profit Margin	92,21 %	86,39 %	84,76 %	95,54 %