ODDA HÅRSTUDIO AS

5750 ODDA

Finances

Return on Equity

−28,68 %

Current Ratio

4,89

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 285 000	2 779 000	2 983 000	3 100 000
Net Income	−312 000	89 000	291 000	329 000
Total Assets	1 194 000	2 051 000	2 265 000	2 354 000
Total Equity	1 088 000	1 400 000	1 511 000	1 420 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 285 000	2 779 000	2 983 000	3 100 000
Expenditure	1 600 000	2 665 000	2 610 000	2 679 000
Operating Profit	−314 000	114 000	374 000	421 000
Financial Income	2 000	2 000	2 000	1 000
Financial Costs	0	0	2 000	0
Financial Balance	2 000	2 000	0	1 000
Earnings Before Tax	−312 000	116 000	374 000	421 000
Tax	0	26 000	83 000	92 000
Net Income	−312 000	89 000	291 000	329 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	681 000	713 000	617 000	642 000
Total Current Assets	513 000	1 338 000	1 648 000	1 712 000
Total Assets	1 194 000	2 051 000	2 265 000	2 354 000
Total Retained Equity	988 000	1 300 000	1 411 000	1 320 000
Total Equity	1 088 000	1 400 000	1 511 000	1 420 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	105 000	650 000	754 000	934 000
Total Equity and Debt	1 194 000	2 051 000	2 265 000	2 354 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 285 000	2 679 000	2 953 000	3 100 000
Other Income	0	100 000	30 000	0
Revenue	1 285 000	2 779 000	2 983 000	3 100 000
Cost of Goods Sold	387 000	367 000	360 000	439 000
Salary Costs	815 000	1 721 000	1 640 000	1 677 000
Depreciation	32 000	24 000	26 000	34 000
Impairment	0	0	0	0
Expenditure	1 600 000	2 665 000	2 610 000	2 679 000
Operating Profit	−314 000	114 000	374 000	421 000
Financial Income	2 000	2 000	2 000	1 000
Financial Costs	0	0	2 000	0
Financial Balance	2 000	2 000	0	1 000
Dividends	0	200 000	200 000	400 000
Net Income	−312 000	89 000	291 000	329 000

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	31 000	63 000	67 000	92 000
Total Tangible Assets	31 000	63 000	67 000	92 000
Total Fiancial Fixed Assets	650 000	650 000	550 000	550 000
Total Fixed Assets	681 000	713 000	617 000	642 000
Stock	126 000	361 000	334 000	320 000
Total Investments	0	0	0	0
Cash, Bank	362 000	955 000	1 009 000	878 000
Total Current Assets	513 000	1 338 000	1 648 000	1 712 000
Total Assets	1 194 000	2 051 000	2 265 000	2 354 000
Total Equity	1 088 000	1 400 000	1 511 000	1 420 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	29 000	55 000	69 000	36 000
Unpaid Taxes	8 000	183 000	240 000	242 000
Dividends	0	200 000	200 000	400 000
Other Current Debt	68 000	186 000	161 000	164 000
Total Current Debt	105 000	650 000	754 000	934 000
Total Equity and Debt	1 194 000	2 051 000	2 265 000	2 354 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−28,68 %	6,36 %	19,26 %	23,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−24,44 %	4,1 %	12,54 %	13,58 %
Current Ratio	4,89	2,06	2,19	1,83
Quick Ratio	−24,43	4,63	3,92	2,79
Equity Ratio	0,91	0,68	0,67	0,6
Gross Profit Margin	69,88 %	86,79 %	87,93 %	85,84 %