STUDIO H & M FRISØR AS

7224 MELHUS

Finances

Share Ownership

Return on Equity

149,77 %

Current Ratio

1,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 141 000	2 956 000	2 682 000	2 923 000
Net Income	331 000	334 000	235 000	129 000
Total Assets	1 028 000	995 000	797 000	784 000
Total Equity	221 000	170 000	156 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 141 000	2 956 000	2 682 000	2 923 000
Expenditure	2 716 000	2 527 000	2 382 000	2 758 000
Operating Profit	425 000	429 000	301 000	165 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	1 000	0	1 000	0
Financial Balance	0	0	0	2 000
Earnings Before Tax	425 000	429 000	302 000	166 000
Tax	94 000	94 000	66 000	38 000
Net Income	331 000	334 000	235 000	129 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	3 000	10 000	17 000
Total Current Assets	1 028 000	992 000	787 000	767 000
Total Assets	1 028 000	995 000	797 000	784 000
Total Retained Equity	121 000	70 000	56 000	0
Total Equity	221 000	170 000	156 000	100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	806 000	825 000	642 000	684 000
Total Equity and Debt	1 028 000	995 000	797 000	784 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 112 000	2 863 000	2 608 000	2 893 000
Other Income	30 000	94 000	74 000	30 000
Revenue	3 141 000	2 956 000	2 682 000	2 923 000
Cost of Goods Sold	447 000	423 000	312 000	472 000
Salary Costs	1 627 000	1 527 000	1 467 000	1 751 000
Depreciation	0	8 000	8 000	8 000
Impairment	0	0	0	0
Expenditure	2 716 000	2 527 000	2 382 000	2 758 000
Operating Profit	425 000	429 000	301 000	165 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	1 000	0	1 000	0
Financial Balance	0	0	0	2 000
Dividends	280 000	320 000	180 000	194 000
Net Income	331 000	334 000	235 000	129 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	3 000	2 000	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	8 000	16 000
Total Tangible Assets	0	0	8 000	16 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	3 000	10 000	17 000
Stock	198 000	189 000	188 000	117 000
Total Investments	0	0	0	0
Cash, Bank	824 000	798 000	598 000	632 000
Total Current Assets	1 028 000	992 000	787 000	767 000
Total Assets	1 028 000	995 000	797 000	784 000
Total Equity	221 000	170 000	156 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	57 000	65 000	69 000	41 000
Unpaid Taxes	196 000	178 000	168 000	228 000
Dividends	280 000	320 000	180 000	194 000
Other Current Debt	183 000	166 000	157 000	183 000
Total Current Debt	806 000	825 000	642 000	684 000
Total Equity and Debt	1 028 000	995 000	797 000	784 000

Financial indicators	2022	2021	2020	2019
Return on Equity	149,77 %	196,47 %	150,64 %	129 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,53 %	14,51 %	11,22 %	5,64 %
Current Ratio	1,28	1,2	1,23	1,12
Quick Ratio	1,69	1,56	1,73	1,35
Equity Ratio	0,21	0,17	0,2	0,13
Gross Profit Margin	85,77 %	85,69 %	88,37 %	83,85 %