JAN SCHANKE FRISØRSALONG AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

−7,75 %

Current Ratio

2,58

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 671 000	8 423 000	6 870 000	7 297 000
Net Income	−99 000	139 000	165 000	95 000
Total Assets	2 085 000	2 184 000	1 994 000	1 825 000
Total Equity	1 277 000	1 376 000	1 237 000	1 071 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 671 000	8 423 000	6 870 000	7 297 000
Expenditure	8 772 000	8 242 000	6 655 000	7 175 000
Operating Profit	−102 000	180 000	215 000	123 000
Financial Income	0	0	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	2 000
Earnings Before Tax	−101 000	180 000	216 000	125 000
Tax	−2 000	41 000	51 000	30 000
Net Income	−99 000	139 000	165 000	95 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 085 000	2 184 000	1 994 000	1 825 000
Total Assets	2 085 000	2 184 000	1 994 000	1 825 000
Total Retained Equity	1 124 000	1 223 000	1 084 000	918 000
Total Equity	1 277 000	1 376 000	1 237 000	1 071 000
Total Long-Term Debt	0	2 000	3 000	2 000
Total Current Debt	808 000	805 000	754 000	751 000
Total Equity and Debt	2 085 000	2 184 000	1 994 000	1 825 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 671 000	8 423 000	6 823 000	7 297 000
Other Income	0	0	47 000	0
Revenue	8 671 000	8 423 000	6 870 000	7 297 000
Cost of Goods Sold	3 895 000	3 363 000	2 188 000	2 663 000
Salary Costs	3 685 000	3 723 000	3 328 000	3 213 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	8 772 000	8 242 000	6 655 000	7 175 000
Operating Profit	−102 000	180 000	215 000	123 000
Financial Income	0	0	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	2 000
Dividends	0	0	0	0
Net Income	−99 000	139 000	165 000	95 000

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	774 000	875 000	570 000	287 000
Total Investments	0	0	0	0
Cash, Bank	1 311 000	1 309 000	1 423 000	1 521 000
Total Current Assets	2 085 000	2 184 000	1 994 000	1 825 000
Total Assets	2 085 000	2 184 000	1 994 000	1 825 000
Total Equity	1 277 000	1 376 000	1 237 000	1 071 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	3 000	2 000
Creditors	10 000	10 000	10 000	0
Unpaid Taxes	420 000	368 000	336 000	380 000
Dividends	0	0	0	0
Other Current Debt	378 000	386 000	358 000	339 000
Total Current Debt	808 000	805 000	754 000	751 000
Total Equity and Debt	2 085 000	2 184 000	1 994 000	1 825 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,75 %	10,1 %	13,34 %	8,87 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1,18 %	2,14 %	3,13 %	1,69 %
Current Ratio	2,58	2,71	2,64	2,43
Quick Ratio	61,32	−31,2	10,84	3,93
Equity Ratio	0,61	0,63	0,62	0,59
Gross Profit Margin	55,08 %	60,07 %	68,15 %	63,51 %