SALON ELEGANT FRISØR AS

5528 HAUGESUND

Finances

Share Ownership

Return on Equity

82,13 %

Current Ratio

0,09

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020
Revenue	1 103 000	1 169 000	886 000
Net Income	−285 000	−54 000	−84 000
Total Assets	201 000	275 000	150 000
Total Equity	−347 000	−115 000	−62 000

Income (NOK)	2022	2021	2020
Revenue	1 103 000	1 169 000	886 000
Expenditure	1 382 000	1 221 000	970 000
Operating Profit	−280 000	−53 000	−84 000
Financial Income	0	0	0
Financial Costs	5 000	1 000	0
Financial Balance	−5 000	−1 000	0
Earnings Before Tax	−285 000	−54 000	−84 000
Tax	0	0	0
Net Income	−285 000	−54 000	−84 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	151 000	137 000	64 000
Total Current Assets	49 000	138 000	87 000
Total Assets	201 000	275 000	150 000
Total Retained Equity	−377 000	−145 000	−92 000
Total Equity	−347 000	−115 000	−62 000
Total Long-Term Debt	0	0	0
Total Current Debt	547 000	390 000	212 000
Total Equity and Debt	201 000	275 000	150 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 095 000	1 169 000	886 000
Other Income	8 000	0	0
Revenue	1 103 000	1 169 000	886 000
Cost of Goods Sold	23 000	56 000	43 000
Salary Costs	1 052 000	911 000	730 000
Depreciation	0	15 000	11 000
Impairment	0	0	0
Expenditure	1 382 000	1 221 000	970 000
Operating Profit	−280 000	−53 000	−84 000
Financial Income	0	0	0
Financial Costs	5 000	1 000	0
Financial Balance	−5 000	−1 000	0
Dividends	0	0	0
Net Income	−285 000	−54 000	−84 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	151 000	137 000	64 000
Total Tangible Assets	151 000	137 000	64 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	151 000	137 000	64 000
Stock	25 000	25 000	25 000
Total Investments	0	0	0
Cash, Bank	14 000	23 000	43 000
Total Current Assets	49 000	138 000	87 000
Total Assets	201 000	275 000	150 000
Total Equity	−347 000	−115 000	−62 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	102 000	65 000	0
Unpaid Taxes	158 000	111 000	95 000
Dividends	0	0	0
Other Current Debt	258 000	214 000	117 000
Total Current Debt	547 000	390 000	212 000
Total Equity and Debt	201 000	275 000	150 000

Financial indicators	2022	2021	2020
Return on Equity	82,13 %	46,96 %	135,48 %
Debt-to-Equity Ratio	−0	−0	−0
Operating Profit Margin	−25,39 %	−4,53 %	−9,48 %
Current Ratio	0,09	0,35	0,41
Quick Ratio	0,09	0,38	0,47
Equity Ratio	−1,73	−0,42	−0,41
Gross Profit Margin	97,91 %	95,21 %	95,15 %