HAIRSTORE AS

3271 LARVIK

Finances

Share Ownership

Return on Equity

18,09 %

Current Ratio

3,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 462 000	23 834 000	25 375 000	22 793 000
Net Income	1 768 000	3 265 000	3 846 000	2 641 000
Total Assets	14 352 000	15 099 000	15 163 000	12 775 000
Total Equity	9 771 000	9 003 000	8 738 000	8 092 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 462 000	23 834 000	25 375 000	22 793 000
Expenditure	19 253 000	19 736 000	20 384 000	19 421 000
Operating Profit	2 208 000	4 098 000	4 992 000	3 372 000
Financial Income	129 000	118 000	114 000	52 000
Financial Costs	69 000	26 000	174 000	63 000
Financial Balance	60 000	92 000	−60 000	−11 000
Earnings Before Tax	2 268 000	4 190 000	4 932 000	3 403 000
Tax	500 000	925 000	1 086 000	762 000
Net Income	1 768 000	3 265 000	3 846 000	2 641 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	403 000	393 000	281 000	676 000
Total Current Assets	13 949 000	14 706 000	14 882 000	12 099 000
Total Assets	14 352 000	15 099 000	15 163 000	12 775 000
Total Retained Equity	6 771 000	7 003 000	6 738 000	6 092 000
Total Equity	9 771 000	9 003 000	8 738 000	8 092 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 582 000	6 096 000	6 425 000	4 683 000
Total Equity and Debt	14 352 000	15 099 000	15 163 000	12 775 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 462 000	23 834 000	25 374 000	22 793 000
Other Income	0	0	1 000	0
Revenue	21 462 000	23 834 000	25 375 000	22 793 000
Cost of Goods Sold	10 110 000	11 107 000	11 776 000	10 121 000
Salary Costs	4 855 000	4 764 000	4 677 000	4 308 000
Depreciation	98 000	53 000	57 000	214 000
Impairment	0	0	0	0
Expenditure	19 253 000	19 736 000	20 384 000	19 421 000
Operating Profit	2 208 000	4 098 000	4 992 000	3 372 000
Financial Income	129 000	118 000	114 000	52 000
Financial Costs	69 000	26 000	174 000	63 000
Financial Balance	60 000	92 000	−60 000	−11 000
Dividends	2 000 000	3 000 000	3 200 000	2 500 000
Net Income	1 768 000	3 265 000	3 846 000	2 641 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	65 000	68 000	70 000	84 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	218 000	157 000	211 000	579 000
Total Tangible Assets	218 000	157 000	211 000	579 000
Total Fiancial Fixed Assets	120 000	168 000	0	13 000
Total Fixed Assets	403 000	393 000	281 000	676 000
Stock	9 963 000	9 198 000	9 156 000	8 367 000
Total Investments	0	0	0	0
Cash, Bank	2 796 000	3 239 000	4 083 000	2 079 000
Total Current Assets	13 949 000	14 706 000	14 882 000	12 099 000
Total Assets	14 352 000	15 099 000	15 163 000	12 775 000
Total Equity	9 771 000	9 003 000	8 738 000	8 092 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	661 000	618 000	753 000	466 000
Unpaid Taxes	818 000	1 009 000	873 000	490 000
Dividends	2 000 000	3 000 000	3 200 000	2 500 000
Other Current Debt	2 605 000	3 546 000	526 000	505 000
Total Current Debt	4 582 000	6 096 000	6 425 000	4 683 000
Total Equity and Debt	14 352 000	15 099 000	15 163 000	12 775 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,09 %	36,27 %	44,01 %	32,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,29 %	17,19 %	19,67 %	14,79 %
Current Ratio	3,04	2,41	2,32	2,58
Quick Ratio	−2,59	−4,74	−5,45	−3,28
Equity Ratio	0,68	0,6	0,58	0,63
Gross Profit Margin	52,89 %	53,4 %	53,59 %	55,6 %