HAIR FRISØRSALONG AS

6035 FISKARSTRAND

Finances

Share Ownership

Return on Equity

15,14 %

Current Ratio

2,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 392 000	1 391 000	1 343 000	1 438 000
Net Income	43 000	57 000	86 000	36 000
Total Assets	561 000	591 000	620 000	534 000
Total Equity	284 000	290 000	288 000	287 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 392 000	1 391 000	1 343 000	1 438 000
Expenditure	1 338 000	1 319 000	1 235 000	1 392 000
Operating Profit	54 000	72 000	108 000	44 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	2 000	2 000
Earnings Before Tax	56 000	74 000	110 000	46 000
Tax	12 000	16 000	24 000	10 000
Net Income	43 000	57 000	86 000	36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	7 000
Total Current Assets	561 000	591 000	620 000	528 000
Total Assets	561 000	591 000	620 000	534 000
Total Retained Equity	184 000	190 000	188 000	187 000
Total Equity	284 000	290 000	288 000	287 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	278 000	301 000	332 000	245 000
Total Equity and Debt	561 000	591 000	620 000	534 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 386 000	1 385 000	1 312 000	1 429 000
Other Income	6 000	6 000	31 000	8 000
Revenue	1 392 000	1 391 000	1 343 000	1 438 000
Cost of Goods Sold	144 000	140 000	134 000	199 000
Salary Costs	903 000	893 000	794 000	899 000
Depreciation	0	0	7 000	5 000
Impairment	0	0	0	0
Expenditure	1 338 000	1 319 000	1 235 000	1 392 000
Operating Profit	54 000	72 000	108 000	44 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	2 000	2 000
Dividends	50 000	55 000	85 000	0
Net Income	43 000	57 000	86 000	36 000

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	7 000
Total Tangible Assets	0	0	0	7 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	7 000
Stock	169 000	167 000	167 000	155 000
Total Investments	0	0	0	0
Cash, Bank	368 000	406 000	437 000	357 000
Total Current Assets	561 000	591 000	620 000	528 000
Total Assets	561 000	591 000	620 000	534 000
Total Equity	284 000	290 000	288 000	287 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	12 000	13 000	16 000	23 000
Unpaid Taxes	106 000	120 000	118 000	118 000
Dividends	50 000	55 000	85 000	0
Other Current Debt	98 000	96 000	87 000	96 000
Total Current Debt	278 000	301 000	332 000	245 000
Total Equity and Debt	561 000	591 000	620 000	534 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,14 %	19,66 %	29,86 %	12,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,88 %	5,18 %	8,04 %	3,06 %
Current Ratio	2,02	1,96	1,87	2,16
Quick Ratio	5,15	4,41	3,76	5,87
Equity Ratio	0,51	0,49	0,46	0,54
Gross Profit Margin	89,66 %	89,94 %	90,02 %	86,16 %