BIRKELAND HÅRSTUDIO AS

4760 BIRKELAND

Finances

Share Ownership

Return on Equity

42,07 %

Current Ratio

2,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 931 000	1 685 000	1 508 000	1 590 000
Net Income	215 000	112 000	135 000	111 000
Total Assets	948 000	680 000	583 000	450 000
Total Equity	511 000	346 000	284 000	149 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 931 000	1 685 000	1 508 000	1 590 000
Expenditure	1 654 000	1 540 000	1 326 000	1 447 000
Operating Profit	277 000	145 000	183 000	143 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	2 000	0
Financial Balance	−2 000	0	−2 000	0
Earnings Before Tax	275 000	145 000	181 000	143 000
Tax	60 000	33 000	46 000	32 000
Net Income	215 000	112 000	135 000	111 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	10 000	50 000
Total Current Assets	948 000	680 000	573 000	400 000
Total Assets	948 000	680 000	583 000	450 000
Total Retained Equity	411 000	246 000	184 000	49 000
Total Equity	511 000	346 000	284 000	149 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	437 000	334 000	299 000	301 000
Total Equity and Debt	948 000	680 000	583 000	450 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 931 000	1 685 000	1 482 000	1 590 000
Other Income	0	0	26 000	0
Revenue	1 931 000	1 685 000	1 508 000	1 590 000
Cost of Goods Sold	217 000	141 000	109 000	155 000
Salary Costs	1 008 000	1 088 000	896 000	974 000
Depreciation	0	10 000	2 000	10 000
Impairment	0	0	0	0
Expenditure	1 654 000	1 540 000	1 326 000	1 447 000
Operating Profit	277 000	145 000	183 000	143 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	2 000	0
Financial Balance	−2 000	0	−2 000	0
Dividends	50 000	50 000	0	70 000
Net Income	215 000	112 000	135 000	111 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	10 000	12 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	10 000	12 000
Total Fiancial Fixed Assets	0	0	0	38 000
Total Fixed Assets	0	0	10 000	50 000
Stock	104 000	83 000	83 000	71 000
Total Investments	0	0	0	0
Cash, Bank	798 000	441 000	437 000	325 000
Total Current Assets	948 000	680 000	573 000	400 000
Total Assets	948 000	680 000	583 000	450 000
Total Equity	511 000	346 000	284 000	149 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	18 000	9 000	7 000	14 000
Unpaid Taxes	165 000	146 000	112 000	96 000
Dividends	50 000	50 000	0	70 000
Other Current Debt	144 000	96 000	133 000	89 000
Total Current Debt	437 000	334 000	299 000	301 000
Total Equity and Debt	948 000	680 000	583 000	450 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,07 %	32,37 %	47,54 %	74,5 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,34 %	8,61 %	12,14 %	8,99 %
Current Ratio	2,17	2,04	1,92	1,33
Quick Ratio	2,85	2,71	2,65	1,74
Equity Ratio	0,54	0,51	0,49	0,33
Gross Profit Margin	88,76 %	91,63 %	92,77 %	90,25 %