PÅ HÅRET FRISØR AS

1337 SANDVIKA

Finances

Return on Equity

5,67 %

Current Ratio

1,11

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	82 281 000	76 243 000	67 281 000	74 809 000
Net Income	900 000	1 447 000	111 000	2 538 000
Total Assets	36 755 000	37 827 000	37 285 000	31 256 000
Total Equity	15 869 000	14 969 000	14 563 000	14 452 000

Income (NOK)	2022	2021	2020	2019
Revenue	82 281 000	76 243 000	67 281 000	74 809 000
Expenditure	78 020 000	71 417 000	64 963 000	71 651 000
Operating Profit	4 261 000	4 826 000	2 319 000	3 159 000
Financial Income	92 000	195 000	112 000	122 000
Financial Costs	2 535 000	2 487 000	1 796 000	2 000
Financial Balance	−2 443 000	−2 292 000	−1 684 000	120 000
Earnings Before Tax	1 818 000	2 534 000	635 000	3 279 000
Tax	918 000	1 086 000	524 000	741 000
Net Income	900 000	1 447 000	111 000	2 538 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 347 000	16 606 000	16 170 000	13 897 000
Total Current Assets	22 408 000	21 221 000	21 115 000	17 359 000
Total Assets	36 755 000	37 827 000	37 285 000	31 256 000
Total Retained Equity	13 517 000	12 617 000	12 211 000	12 100 000
Total Equity	15 869 000	14 969 000	14 563 000	14 452 000
Total Long-Term Debt	674 000	3 096 000	5 397 000	31 000
Total Current Debt	20 211 000	19 762 000	17 325 000	16 773 000
Total Equity and Debt	36 755 000	37 827 000	37 285 000	31 256 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	80 556 000	75 785 000	66 135 000	74 656 000
Other Income	1 725 000	458 000	1 146 000	153 000
Revenue	82 281 000	76 243 000	67 281 000	74 809 000
Cost of Goods Sold	11 501 000	11 236 000	8 718 000	9 554 000
Salary Costs	46 419 000	41 746 000	37 752 000	41 967 000
Depreciation	2 526 000	1 977 000	1 920 000	1 984 000
Impairment	0	0	0	0
Expenditure	78 020 000	71 417 000	64 963 000	71 651 000
Operating Profit	4 261 000	4 826 000	2 319 000	3 159 000
Financial Income	92 000	195 000	112 000	122 000
Financial Costs	2 535 000	2 487 000	1 796 000	2 000
Financial Balance	−2 443 000	−2 292 000	−1 684 000	120 000
Dividends	0	1 041 000	0	0
Net Income	900 000	1 447 000	111 000	2 538 000

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	8 390 000	10 797 000	9 168 000	9 692 000
Total Tangible Assets	8 390 000	10 797 000	9 168 000	9 692 000
Total Fiancial Fixed Assets	5 957 000	5 809 000	7 002 000	4 205 000
Total Fixed Assets	14 347 000	16 606 000	16 170 000	13 897 000
Stock	5 560 000	5 520 000	4 546 000	4 241 000
Total Investments	0	0	0	0
Cash, Bank	15 376 000	14 483 000	15 380 000	11 581 000
Total Current Assets	22 408 000	21 221 000	21 115 000	17 359 000
Total Assets	36 755 000	37 827 000	37 285 000	31 256 000
Total Equity	15 869 000	14 969 000	14 563 000	14 452 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	674 000	3 096 000	5 397 000	31 000
Creditors	2 654 000	2 437 000	3 279 000	2 955 000
Unpaid Taxes	5 491 000	5 169 000	4 537 000	4 930 000
Dividends	0	1 041 000	0	0
Other Current Debt	11 786 000	10 761 000	9 509 000	8 290 000
Total Current Debt	20 211 000	19 762 000	17 325 000	16 773 000
Total Equity and Debt	36 755 000	37 827 000	37 285 000	31 256 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,67 %	9,67 %	0,76 %	17,56 %
Debt-to-Equity Ratio	0,04	0,21	0,37	0
Operating Profit Margin	5,18 %	6,33 %	3,45 %	4,22 %
Current Ratio	1,11	1,07	1,22	1,03
Quick Ratio	1,53	1,49	1,65	1,39
Equity Ratio	0,43	0,4	0,39	0,46
Gross Profit Margin	86,02 %	85,26 %	87,04 %	87,23 %