JAKOBSLI HÅRSTUDIO AS

7058 CHARLOTTENLUND

Finances

Share Ownership

Return on Equity

−3,99 %

Current Ratio

1,25

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 082 000	5 522 000	4 995 000	4 960 000
Net Income	−12 000	59 000	161 000	−29 000
Total Assets	1 324 000	1 451 000	1 225 000	1 111 000
Total Equity	301 000	313 000	355 000	224 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 082 000	5 522 000	4 995 000	4 960 000
Expenditure	6 099 000	5 446 000	4 788 000	4 992 000
Operating Profit	−17 000	76 000	206 000	−33 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	−16 000	76 000	206 000	−33 000
Tax	−3 000	17 000	45 000	−4 000
Net Income	−12 000	59 000	161 000	−29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	52 000	46 000	0	7 000
Total Current Assets	1 272 000	1 405 000	1 225 000	1 103 000
Total Assets	1 324 000	1 451 000	1 225 000	1 111 000
Total Retained Equity	201 000	213 000	255 000	124 000
Total Equity	301 000	313 000	355 000	224 000
Total Long-Term Debt	2 000	2 000	0	0
Total Current Debt	1 021 000	1 136 000	870 000	887 000
Total Equity and Debt	1 324 000	1 451 000	1 225 000	1 111 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 082 000	5 522 000	4 961 000	4 960 000
Other Income	0	0	34 000	0
Revenue	6 082 000	5 522 000	4 995 000	4 960 000
Cost of Goods Sold	540 000	549 000	506 000	463 000
Salary Costs	4 594 000	4 016 000	3 512 000	3 737 000
Depreciation	12 000	2 000	0	0
Impairment	0	0	0	0
Expenditure	6 099 000	5 446 000	4 788 000	4 992 000
Operating Profit	−17 000	76 000	206 000	−33 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	100 000	0	0
Net Income	−12 000	59 000	161 000	−29 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	0	0	7 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	49 000	46 000	0	0
Total Tangible Assets	49 000	46 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	52 000	46 000	0	7 000
Stock	506 000	446 000	366 000	368 000
Total Investments	0	0	0	0
Cash, Bank	665 000	853 000	807 000	585 000
Total Current Assets	1 272 000	1 405 000	1 225 000	1 103 000
Total Assets	1 324 000	1 451 000	1 225 000	1 111 000
Total Equity	301 000	313 000	355 000	224 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	2 000	0	0
Creditors	64 000	57 000	35 000	45 000
Unpaid Taxes	497 000	519 000	458 000	483 000
Dividends	0	100 000	0	0
Other Current Debt	460 000	444 000	339 000	359 000
Total Current Debt	1 021 000	1 136 000	870 000	887 000
Total Equity and Debt	1 324 000	1 451 000	1 225 000	1 111 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,99 %	18,85 %	45,35 %	−12,95 %
Debt-to-Equity Ratio	0,01	0,01	0	0
Operating Profit Margin	−0,28 %	1,38 %	4,12 %	−0,67 %
Current Ratio	1,25	1,24	1,41	1,24
Quick Ratio	2,47	2,04	2,43	2,13
Equity Ratio	0,23	0,22	0,29	0,2
Gross Profit Margin	91,12 %	90,06 %	89,87 %	90,67 %