JEANETTES HÅRSTUDIO AS

1454 FAGERSTRAND

Finances

Share Ownership

Return on Equity

93,16 %

Current Ratio

1,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 602 000	1 511 000	1 412 000	1 464 000
Net Income	218 000	144 000	132 000	30 000
Total Assets	690 000	626 000	551 000	473 000
Total Equity	234 000	216 000	223 000	191 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 602 000	1 511 000	1 412 000	1 464 000
Expenditure	1 322 000	1 325 000	1 242 000	1 425 000
Operating Profit	280 000	185 000	169 000	39 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	280 000	185 000	169 000	39 000
Tax	63 000	41 000	37 000	9 000
Net Income	218 000	144 000	132 000	30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	690 000	626 000	551 000	473 000
Total Assets	690 000	626 000	551 000	473 000
Total Retained Equity	204 000	186 000	193 000	161 000
Total Equity	234 000	216 000	223 000	191 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	456 000	410 000	328 000	282 000
Total Equity and Debt	690 000	626 000	551 000	473 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 600 000	1 508 000	1 385 000	1 464 000
Other Income	2 000	3 000	26 000	0
Revenue	1 602 000	1 511 000	1 412 000	1 464 000
Cost of Goods Sold	288 000	245 000	211 000	238 000
Salary Costs	789 000	849 000	779 000	939 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 322 000	1 325 000	1 242 000	1 425 000
Operating Profit	280 000	185 000	169 000	39 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	200 000	150 000	100 000	80 000
Net Income	218 000	144 000	132 000	30 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	146 000	134 000	125 000	116 000
Total Investments	0	0	0	0
Cash, Bank	424 000	492 000	426 000	356 000
Total Current Assets	690 000	626 000	551 000	473 000
Total Assets	690 000	626 000	551 000	473 000
Total Equity	234 000	216 000	223 000	191 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	15 000	20 000	7 000	2 000
Unpaid Taxes	108 000	121 000	104 000	105 000
Dividends	200 000	150 000	100 000	80 000
Other Current Debt	71 000	77 000	79 000	87 000
Total Current Debt	456 000	410 000	328 000	282 000
Total Equity and Debt	690 000	626 000	551 000	473 000

Financial indicators	2022	2021	2020	2019
Return on Equity	93,16 %	66,67 %	59,19 %	15,71 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,48 %	12,24 %	11,97 %	2,66 %
Current Ratio	1,51	1,53	1,68	1,68
Quick Ratio	2,23	2,27	2,71	2,85
Equity Ratio	0,34	0,35	0,4	0,4
Gross Profit Margin	82,02 %	83,79 %	85,06 %	83,74 %