HÅRSTUA FRISØRER AS

3550 GOL

Finances

Return on Equity

199 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 587 000	2 847 000	2 521 000	2 726 000
Net Income	199 000	318 000	191 000	292 000
Total Assets	997 000	946 000	717 000	831 000
Total Equity	100 000	418 000	100 000	146 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 587 000	2 847 000	2 521 000	2 726 000
Expenditure	2 335 000	2 445 000	2 281 000	2 358 000
Operating Profit	252 000	402 000	240 000	367 000
Financial Income	1 000	1 000	1 000	2 000
Financial Costs	3 000	1 000	2 000	1 000
Financial Balance	−2 000	0	−1 000	1 000
Earnings Before Tax	250 000	402 000	238 000	368 000
Tax	52 000	84 000	47 000	76 000
Net Income	199 000	318 000	191 000	292 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	997 000	946 000	717 000	831 000
Total Assets	997 000	946 000	717 000	831 000
Total Retained Equity	0	318 000	0	46 000
Total Equity	100 000	418 000	100 000	146 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	897 000	529 000	617 000	685 000
Total Equity and Debt	997 000	946 000	717 000	831 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 557 000	2 822 000	2 492 000	2 726 000
Other Income	29 000	25 000	29 000	0
Revenue	2 587 000	2 847 000	2 521 000	2 726 000
Cost of Goods Sold	283 000	360 000	288 000	229 000
Salary Costs	1 484 000	1 620 000	1 501 000	1 638 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 335 000	2 445 000	2 281 000	2 358 000
Operating Profit	252 000	402 000	240 000	367 000
Financial Income	1 000	1 000	1 000	2 000
Financial Costs	3 000	1 000	2 000	1 000
Financial Balance	−2 000	0	−1 000	1 000
Dividends	516 000	0	237 000	250 000
Net Income	199 000	318 000	191 000	292 000

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	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	147 000	139 000	133 000	131 000
Total Investments	0	0	0	0
Cash, Bank	837 000	771 000	560 000	663 000
Total Current Assets	997 000	946 000	717 000	831 000
Total Assets	997 000	946 000	717 000	831 000
Total Equity	100 000	418 000	100 000	146 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	44 000	40 000	28 000	33 000
Unpaid Taxes	144 000	207 000	155 000	163 000
Dividends	516 000	0	237 000	250 000
Other Current Debt	141 000	197 000	149 000	164 000
Total Current Debt	897 000	529 000	617 000	685 000
Total Equity and Debt	997 000	946 000	717 000	831 000

Financial indicators	2022	2021	2020	2019
Return on Equity	199 %	76,08 %	191 %	200 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,74 %	14,12 %	9,52 %	13,46 %
Current Ratio	1,11	1,79	1,16	1,21
Quick Ratio	1,33	2,43	1,48	1,5
Equity Ratio	0,1	0,44	0,14	0,18
Gross Profit Margin	89,06 %	87,36 %	88,58 %	91,6 %