MYHRE FRISØR AS

3300 HOKKSUND

Finances

Share Ownership

Return on Equity

31,45 %

Current Ratio

2,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 085 000	5 283 000	5 113 000	5 378 000
Net Income	396 000	275 000	412 000	236 000
Total Assets	2 300 000	1 876 000	3 539 000	3 192 000
Total Equity	1 259 000	863 000	2 588 000	2 176 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 085 000	5 283 000	5 113 000	5 378 000
Expenditure	4 592 000	4 931 000	4 596 000	5 089 000
Operating Profit	493 000	353 000	517 000	289 000
Financial Income	7 000	8 000	12 000	14 000
Financial Costs	0	0	0	0
Financial Balance	7 000	8 000	12 000	14 000
Earnings Before Tax	500 000	361 000	529 000	302 000
Tax	104 000	86 000	116 000	67 000
Net Income	396 000	275 000	412 000	236 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	0	4 000	9 000
Total Current Assets	2 280 000	1 876 000	3 536 000	3 183 000
Total Assets	2 300 000	1 876 000	3 539 000	3 192 000
Total Retained Equity	1 159 000	763 000	2 488 000	2 076 000
Total Equity	1 259 000	863 000	2 588 000	2 176 000
Total Long-Term Debt	0	0	1 000	2 000
Total Current Debt	1 041 000	1 013 000	951 000	1 015 000
Total Equity and Debt	2 300 000	1 876 000	3 539 000	3 192 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 085 000	5 283 000	5 113 000	5 378 000
Other Income	0	0	0	0
Revenue	5 085 000	5 283 000	5 113 000	5 378 000
Cost of Goods Sold	415 000	680 000	510 000	672 000
Salary Costs	3 522 000	3 637 000	3 436 000	3 853 000
Depreciation	2 000	4 000	5 000	5 000
Impairment	0	0	0	0
Expenditure	4 592 000	4 931 000	4 596 000	5 089 000
Operating Profit	493 000	353 000	517 000	289 000
Financial Income	7 000	8 000	12 000	14 000
Financial Costs	0	0	0	0
Financial Balance	7 000	8 000	12 000	14 000
Dividends	0	0	0	0
Net Income	396 000	275 000	412 000	236 000

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	20 000	0	4 000	9 000
Total Tangible Assets	20 000	0	4 000	9 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 000	0	4 000	9 000
Stock	268 000	208 000	312 000	278 000
Total Investments	0	0	0	0
Cash, Bank	1 966 000	1 636 000	3 196 000	2 883 000
Total Current Assets	2 280 000	1 876 000	3 536 000	3 183 000
Total Assets	2 300 000	1 876 000	3 539 000	3 192 000
Total Equity	1 259 000	863 000	2 588 000	2 176 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	2 000
Creditors	16 000	5 000	0	34 000
Unpaid Taxes	404 000	413 000	381 000	425 000
Dividends	0	0	0	0
Other Current Debt	517 000	509 000	452 000	487 000
Total Current Debt	1 041 000	1 013 000	951 000	1 015 000
Total Equity and Debt	2 300 000	1 876 000	3 539 000	3 192 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,45 %	31,87 %	15,92 %	10,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,7 %	6,68 %	10,11 %	5,37 %
Current Ratio	2,19	1,85	3,72	3,14
Quick Ratio	2,95	2,33	5,53	4,32
Equity Ratio	0,55	0,46	0,73	0,68
Gross Profit Margin	91,84 %	87,13 %	90,03 %	87,5 %