HÅR-FRISØR AS

7044 TRONDHEIM

Finances

Return on Equity

−6,35 %

Current Ratio

1,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 516 000	5 060 000	4 639 000	4 699 000
Net Income	−33 000	170 000	54 000	94 000
Total Assets	1 732 000	1 974 000	1 935 000	1 857 000
Total Equity	520 000	773 000	823 000	769 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 516 000	5 060 000	4 639 000	4 699 000
Expenditure	5 554 000	4 847 000	4 601 000	4 572 000
Operating Profit	−38 000	213 000	70 000	126 000
Financial Income	0	1 000	0	1 000
Financial Costs	4 000	−4 000	1 000	6 000
Financial Balance	−4 000	5 000	−1 000	−5 000
Earnings Before Tax	−42 000	218 000	70 000	121 000
Tax	−9 000	48 000	16 000	27 000
Net Income	−33 000	170 000	54 000	94 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	212 000	202 000	206 000	223 000
Total Current Assets	1 521 000	1 771 000	1 728 000	1 634 000
Total Assets	1 732 000	1 974 000	1 935 000	1 857 000
Total Retained Equity	420 000	673 000	723 000	669 000
Total Equity	520 000	773 000	823 000	769 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 212 000	1 201 000	1 112 000	1 087 000
Total Equity and Debt	1 732 000	1 974 000	1 935 000	1 857 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 516 000	5 060 000	4 639 000	4 699 000
Other Income	0	0	0	0
Revenue	5 516 000	5 060 000	4 639 000	4 699 000
Cost of Goods Sold	702 000	725 000	653 000	674 000
Salary Costs	3 488 000	2 949 000	2 730 000	2 740 000
Depreciation	0	2 000	18 000	18 000
Impairment	0	0	0	0
Expenditure	5 554 000	4 847 000	4 601 000	4 572 000
Operating Profit	−38 000	213 000	70 000	126 000
Financial Income	0	1 000	0	1 000
Financial Costs	4 000	−4 000	1 000	6 000
Financial Balance	−4 000	5 000	−1 000	−5 000
Dividends	0	220 000	0	150 000
Net Income	−33 000	170 000	54 000	94 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	2 000	4 000	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	2 000	20 000
Total Tangible Assets	0	0	2 000	20 000
Total Fiancial Fixed Assets	200 000	200 000	200 000	200 000
Total Fixed Assets	212 000	202 000	206 000	223 000
Stock	155 000	154 000	170 000	140 000
Total Investments	0	0	0	0
Cash, Bank	1 152 000	1 388 000	1 344 000	1 468 000
Total Current Assets	1 521 000	1 771 000	1 728 000	1 634 000
Total Assets	1 732 000	1 974 000	1 935 000	1 857 000
Total Equity	520 000	773 000	823 000	769 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	103 000	92 000	138 000	59 000
Unpaid Taxes	382 000	364 000	346 000	377 000
Dividends	0	220 000	0	150 000
Other Current Debt	727 000	699 000	610 000	622 000
Total Current Debt	1 212 000	1 201 000	1 112 000	1 087 000
Total Equity and Debt	1 732 000	1 974 000	1 935 000	1 857 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,35 %	21,99 %	6,56 %	12,22 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,69 %	4,21 %	1,51 %	2,68 %
Current Ratio	1,25	1,47	1,55	1,5
Quick Ratio	1,44	1,69	1,83	1,73
Equity Ratio	0,3	0,39	0,43	0,41
Gross Profit Margin	87,27 %	85,67 %	85,92 %	85,66 %