STRØKET FRISØR AS

7540 KLÆBU

Finances

Share Ownership

Return on Equity

350 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 032 000	2 960 000	2 877 000	3 141 000
Net Income	399 000	15 000	199 000	106 000
Total Assets	1 269 000	996 000	1 099 000	900 000
Total Equity	114 000	116 000	101 000	349 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 032 000	2 960 000	2 877 000	3 141 000
Expenditure	2 786 000	2 738 000	2 687 000	3 000 000
Operating Profit	513 000	19 000	254 000	141 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	1 000	0	0
Financial Balance	−2 000	−1 000	0	1 000
Earnings Before Tax	511 000	19 000	254 000	142 000
Tax	112 000	4 000	55 000	35 000
Net Income	399 000	15 000	199 000	106 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 000	55 000	18 000	23 000
Total Current Assets	1 232 000	941 000	1 081 000	877 000
Total Assets	1 269 000	996 000	1 099 000	900 000
Total Retained Equity	14 000	16 000	1 000	249 000
Total Equity	114 000	116 000	101 000	349 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 154 000	880 000	998 000	551 000
Total Equity and Debt	1 269 000	996 000	1 099 000	900 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 032 000	2 960 000	2 846 000	3 141 000
Other Income	0	0	32 000	0
Revenue	3 032 000	2 960 000	2 877 000	3 141 000
Cost of Goods Sold	376 000	407 000	413 000	407 000
Salary Costs	1 837 000	1 818 000	1 779 000	2 129 000
Depreciation	21 000	10 000	4 000	2 000
Impairment	0	0	0	0
Expenditure	2 786 000	2 738 000	2 687 000	3 000 000
Operating Profit	513 000	19 000	254 000	141 000
Financial Income	0	0	0	1 000
Financial Costs	2 000	1 000	0	0
Financial Balance	−2 000	−1 000	0	1 000
Dividends	400 000	0	447 000	0
Net Income	399 000	15 000	199 000	106 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	1 000	2 000	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	34 000	54 000	15 000	20 000
Total Tangible Assets	34 000	54 000	15 000	20 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	37 000	55 000	18 000	23 000
Stock	318 000	51 000	255 000	192 000
Total Investments	0	0	0	0
Cash, Bank	904 000	861 000	808 000	658 000
Total Current Assets	1 232 000	941 000	1 081 000	877 000
Total Assets	1 269 000	996 000	1 099 000	900 000
Total Equity	114 000	116 000	101 000	349 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	23 000	57 000	44 000	57 000
Unpaid Taxes	226 000	189 000	231 000	206 000
Dividends	400 000	0	447 000	0
Other Current Debt	391 000	632 000	222 000	204 000
Total Current Debt	1 154 000	880 000	998 000	551 000
Total Equity and Debt	1 269 000	996 000	1 099 000	900 000

Financial indicators	2022	2021	2020	2019
Return on Equity	350 %	12,93 %	197,03 %	30,37 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,92 %	0,64 %	8,83 %	4,49 %
Current Ratio	1,07	1,07	1,08	1,59
Quick Ratio	1,47	1,14	1,45	2,44
Equity Ratio	0,09	0,12	0,09	0,39
Gross Profit Margin	87,6 %	86,25 %	85,64 %	87,04 %