HANNES FRISØRER AS

7012 TRONDHEIM

Finances

Share Ownership

Return on Equity

79,84 %

Current Ratio

1,63

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 777 000	6 588 000	6 438 000	7 471 000
Net Income	507 000	663 000	765 000	1 049 000
Total Assets	1 542 000	2 029 000	2 137 000	2 656 000
Total Equity	635 000	578 000	915 000	1 149 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 777 000	6 588 000	6 438 000	7 471 000
Expenditure	3 138 000	5 737 000	5 464 000	6 134 000
Operating Profit	639 000	851 000	974 000	1 336 000
Financial Income	8 000	4 000	11 000	10 000
Financial Costs	0	0	1 000	2 000
Financial Balance	8 000	4 000	10 000	8 000
Earnings Before Tax	647 000	855 000	984 000	1 345 000
Tax	140 000	191 000	218 000	296 000
Net Income	507 000	663 000	765 000	1 049 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	65 000	29 000	79 000	129 000
Total Current Assets	1 477 000	2 000 000	2 058 000	2 527 000
Total Assets	1 542 000	2 029 000	2 137 000	2 656 000
Total Retained Equity	535 000	478 000	815 000	1 049 000
Total Equity	635 000	578 000	915 000	1 149 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	907 000	1 451 000	1 222 000	1 507 000
Total Equity and Debt	1 542 000	2 029 000	2 137 000	2 656 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 777 000	6 587 000	6 436 000	7 471 000
Other Income	0	1 000	2 000	0
Revenue	3 777 000	6 588 000	6 438 000	7 471 000
Cost of Goods Sold	346 000	708 000	667 000	583 000
Salary Costs	2 260 000	3 927 000	3 485 000	4 333 000
Depreciation	29 000	50 000	50 000	70 000
Impairment	0	0	0	0
Expenditure	3 138 000	5 737 000	5 464 000	6 134 000
Operating Profit	639 000	851 000	974 000	1 336 000
Financial Income	8 000	4 000	11 000	10 000
Financial Costs	0	0	1 000	2 000
Financial Balance	8 000	4 000	10 000	8 000
Dividends	450 000	1 000 000	1 000 000	0
Net Income	507 000	663 000	765 000	1 049 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	17 000	47 000	77 000
Total Intangible Assets	0	17 000	47 000	77 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	65 000	12 000	32 000	52 000
Total Tangible Assets	65 000	12 000	32 000	52 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	65 000	29 000	79 000	129 000
Stock	118 000	157 000	407 000	509 000
Total Investments	0	0	0	0
Cash, Bank	1 323 000	1 645 000	1 606 000	1 965 000
Total Current Assets	1 477 000	2 000 000	2 058 000	2 527 000
Total Assets	1 542 000	2 029 000	2 137 000	2 656 000
Total Equity	635 000	578 000	915 000	1 149 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	116 000	49 000	30 000	33 000
Unpaid Taxes	300 000	463 000	460 000	525 000
Dividends	450 000	1 000 000	1 000 000	0
Other Current Debt	351 000	561 000	514 000	652 000
Total Current Debt	907 000	1 451 000	1 222 000	1 507 000
Total Equity and Debt	1 542 000	2 029 000	2 137 000	2 656 000

Financial indicators	2022	2021	2020	2019
Return on Equity	79,84 %	114,71 %	83,61 %	91,3 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,92 %	12,92 %	15,13 %	17,88 %
Current Ratio	1,63	1,38	1,68	1,68
Quick Ratio	1,87	1,55	2,53	2,53
Equity Ratio	0,41	0,28	0,43	0,43
Gross Profit Margin	90,84 %	89,25 %	89,64 %	92,2 %