SANS HÅR & MAKE-UP AS

5430 BREMNES

Finances

Return on Equity

21,75 %

Current Ratio

2,18

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 886 000	5 687 000	4 689 000	4 583 000
Net Income	289 000	−15 000	232 000	337 000
Total Assets	2 333 000	2 041 000	2 075 000	1 789 000
Total Equity	1 329 000	1 190 000	1 206 000	974 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 886 000	5 687 000	4 689 000	4 583 000
Expenditure	5 517 000	5 708 000	4 384 000	4 141 000
Operating Profit	368 000	−21 000	305 000	443 000
Financial Income	3 000	2 000	0	1 000
Financial Costs	1 000	1 000	8 000	11 000
Financial Balance	2 000	1 000	−8 000	−10 000
Earnings Before Tax	370 000	−20 000	297 000	433 000
Tax	81 000	−4 000	65 000	95 000
Net Income	289 000	−15 000	232 000	337 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	171 000	175 000	188 000	234 000
Total Current Assets	2 162 000	1 866 000	1 887 000	1 555 000
Total Assets	2 333 000	2 041 000	2 075 000	1 789 000
Total Retained Equity	1 229 000	1 090 000	1 106 000	874 000
Total Equity	1 329 000	1 190 000	1 206 000	974 000
Total Long-Term Debt	11 000	12 000	44 000	151 000
Total Current Debt	993 000	839 000	825 000	664 000
Total Equity and Debt	2 333 000	2 041 000	2 075 000	1 789 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 886 000	5 687 000	4 648 000	4 583 000
Other Income	0	0	41 000	0
Revenue	5 886 000	5 687 000	4 689 000	4 583 000
Cost of Goods Sold	1 035 000	1 323 000	932 000	714 000
Salary Costs	3 436 000	3 483 000	2 695 000	2 549 000
Depreciation	45 000	42 000	45 000	47 000
Impairment	0	0	0	0
Expenditure	5 517 000	5 708 000	4 384 000	4 141 000
Operating Profit	368 000	−21 000	305 000	443 000
Financial Income	3 000	2 000	0	1 000
Financial Costs	1 000	1 000	8 000	11 000
Financial Balance	2 000	1 000	−8 000	−10 000
Dividends	0	0	0	0
Net Income	289 000	−15 000	232 000	337 000

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	169 000	173 000	186 000	232 000
Total Tangible Assets	169 000	173 000	186 000	232 000
Total Fiancial Fixed Assets	2 000	2 000	2 000	2 000
Total Fixed Assets	171 000	175 000	188 000	234 000
Stock	692 000	629 000	654 000	537 000
Total Investments	0	0	0	0
Cash, Bank	1 432 000	1 193 000	1 189 000	976 000
Total Current Assets	2 162 000	1 866 000	1 887 000	1 555 000
Total Assets	2 333 000	2 041 000	2 075 000	1 789 000
Total Equity	1 329 000	1 190 000	1 206 000	974 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 000	12 000	44 000	151 000
Creditors	93 000	59 000	88 000	19 000
Unpaid Taxes	391 000	359 000	361 000	265 000
Dividends	0	0	0	0
Other Current Debt	427 000	421 000	307 000	285 000
Total Current Debt	993 000	839 000	825 000	664 000
Total Equity and Debt	2 333 000	2 041 000	2 075 000	1 789 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,75 %	−1,26 %	19,24 %	34,6 %
Debt-to-Equity Ratio	0,01	0,01	0,04	0,16
Operating Profit Margin	6,25 %	−0,37 %	6,5 %	9,67 %
Current Ratio	2,18	2,22	2,29	2,34
Quick Ratio	7,18	8,89	11,04	12,24
Equity Ratio	0,57	0,58	0,58	0,54
Gross Profit Margin	82,42 %	76,74 %	80,12 %	84,42 %