WENCHES DAME- OG HERREFRISØR AS

2850 LENA

Finances

Share Ownership

Return on Equity

4,28 %

Current Ratio

3,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 025 000	3 722 000	3 320 000	3 786 000
Net Income	53 000	316 000	298 000	519 000
Total Assets	1 753 000	2 125 000	2 096 000	2 020 000
Total Equity	1 238 000	1 185 000	1 170 000	1 372 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 025 000	3 722 000	3 320 000	3 786 000
Expenditure	2 952 000	3 308 000	2 937 000	3 121 000
Operating Profit	73 000	414 000	383 000	664 000
Financial Income	11 000	5 000	11 000	13 000
Financial Costs	16 000	15 000	12 000	12 000
Financial Balance	−5 000	−10 000	−1 000	1 000
Earnings Before Tax	68 000	405 000	382 000	665 000
Tax	15 000	89 000	84 000	146 000
Net Income	53 000	316 000	298 000	519 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 000	72 000	94 000	116 000
Total Current Assets	1 703 000	2 052 000	2 002 000	1 903 000
Total Assets	1 753 000	2 125 000	2 096 000	2 020 000
Total Retained Equity	828 000	775 000	760 000	962 000
Total Equity	1 238 000	1 185 000	1 170 000	1 372 000
Total Long-Term Debt	0	2 000	3 000	4 000
Total Current Debt	515 000	937 000	923 000	644 000
Total Equity and Debt	1 753 000	2 125 000	2 096 000	2 020 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 025 000	3 722 000	3 287 000	3 786 000
Other Income	0	0	33 000	0
Revenue	3 025 000	3 722 000	3 320 000	3 786 000
Cost of Goods Sold	370 000	461 000	427 000	441 000
Salary Costs	2 021 000	2 331 000	2 063 000	2 148 000
Depreciation	22 000	22 000	22 000	10 000
Impairment	0	0	0	0
Expenditure	2 952 000	3 308 000	2 937 000	3 121 000
Operating Profit	73 000	414 000	383 000	664 000
Financial Income	11 000	5 000	11 000	13 000
Financial Costs	16 000	15 000	12 000	12 000
Financial Balance	−5 000	−10 000	−1 000	1 000
Dividends	0	300 000	300 000	0
Net Income	53 000	316 000	298 000	519 000

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	50 000	72 000	94 000	116 000
Total Tangible Assets	50 000	72 000	94 000	116 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	50 000	72 000	94 000	116 000
Stock	150 000	127 000	135 000	141 000
Total Investments	0	0	0	0
Cash, Bank	1 553 000	1 924 000	1 865 000	1 761 000
Total Current Assets	1 703 000	2 052 000	2 002 000	1 903 000
Total Assets	1 753 000	2 125 000	2 096 000	2 020 000
Total Equity	1 238 000	1 185 000	1 170 000	1 372 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	3 000	4 000
Creditors	22 000	27 000	2 000	35 000
Unpaid Taxes	268 000	282 000	282 000	251 000
Dividends	0	300 000	300 000	0
Other Current Debt	209 000	238 000	254 000	214 000
Total Current Debt	515 000	937 000	923 000	644 000
Total Equity and Debt	1 753 000	2 125 000	2 096 000	2 020 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,28 %	26,67 %	25,47 %	37,83 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,41 %	11,12 %	11,54 %	17,54 %
Current Ratio	3,31	2,19	2,17	2,95
Quick Ratio	4,67	2,53	2,54	3,78
Equity Ratio	0,71	0,56	0,56	0,68
Gross Profit Margin	87,77 %	87,61 %	87,14 %	88,35 %