STAR FRISØRSALONG AS

9404 HARSTAD

Finances

Share Ownership

Return on Equity

15,84 %

Current Ratio

4,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 061 000	1 131 000	1 283 000	1 361 000
Net Income	118 000	−254 000	167 000	183 000
Total Assets	928 000	774 000	1 098 000	929 000
Total Equity	745 000	627 000	881 000	715 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 061 000	1 131 000	1 283 000	1 361 000
Expenditure	908 000	1 477 000	1 092 000	1 166 000
Operating Profit	152 000	−346 000	192 000	195 000
Financial Income	0	17 000	17 000	31 000
Financial Costs	0	0	0	0
Financial Balance	0	17 000	17 000	31 000
Earnings Before Tax	152 000	−330 000	209 000	226 000
Tax	34 000	−76 000	42 000	43 000
Net Income	118 000	−254 000	167 000	183 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	59 000	76 000	0	0
Total Current Assets	870 000	698 000	1 098 000	929 000
Total Assets	928 000	774 000	1 098 000	929 000
Total Retained Equity	645 000	527 000	781 000	615 000
Total Equity	745 000	627 000	881 000	715 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	183 000	147 000	217 000	215 000
Total Equity and Debt	928 000	774 000	1 098 000	929 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 061 000	1 131 000	1 274 000	1 361 000
Other Income	0	0	10 000	0
Revenue	1 061 000	1 131 000	1 283 000	1 361 000
Cost of Goods Sold	95 000	119 000	145 000	161 000
Salary Costs	580 000	1 040 000	631 000	681 000
Depreciation	2 000	0	0	0
Impairment	0	0	0	0
Expenditure	908 000	1 477 000	1 092 000	1 166 000
Operating Profit	152 000	−346 000	192 000	195 000
Financial Income	0	17 000	17 000	31 000
Financial Costs	0	0	0	0
Financial Balance	0	17 000	17 000	31 000
Dividends	0	0	0	0
Net Income	118 000	−254 000	167 000	183 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	42 000	76 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	0	0	0
Total Tangible Assets	17 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	59 000	76 000	0	0
Stock	88 000	77 000	89 000	54 000
Total Investments	0	0	196 000	179 000
Cash, Bank	776 000	565 000	796 000	697 000
Total Current Assets	870 000	698 000	1 098 000	929 000
Total Assets	928 000	774 000	1 098 000	929 000
Total Equity	745 000	627 000	881 000	715 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	25 000	10 000	34 000	0
Unpaid Taxes	74 000	68 000	65 000	78 000
Dividends	0	0	0	0
Other Current Debt	84 000	68 000	75 000	94 000
Total Current Debt	183 000	147 000	217 000	215 000
Total Equity and Debt	928 000	774 000	1 098 000	929 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,84 %	−40,51 %	18,96 %	25,59 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,33 %	−30,59 %	14,96 %	14,33 %
Current Ratio	4,75	4,75	5,06	4,32
Quick Ratio	9,16	9,97	8,58	5,77
Equity Ratio	0,8	0,81	0,8	0,77
Gross Profit Margin	91,05 %	89,48 %	88,7 %	88,17 %