SAXEN HÅRSTUDIO AS

3470 SLEMMESTAD

Finances

Return on Equity

7,81 %

Current Ratio

0,23

Debt-to-Equity Ratio

−1,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−548 000	−459 000	215 000	−2 247 000
Total Assets	6 530 000	6 537 000	6 592 000	6 513 000
Total Equity	−7 015 000	−6 467 000	−6 008 000	−6 223 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	221 000	189 000	147 000	559 000
Operating Profit	−221 000	−189 000	−147 000	−559 000
Financial Income	0	0	655 000	70 000
Financial Costs	326 000	270 000	294 000	436 000
Financial Balance	−326 000	−270 000	361 000	−366 000
Earnings Before Tax	−548 000	−459 000	215 000	−924 000
Tax	0	0	0	1 323 000
Net Income	−548 000	−459 000	215 000	−2 247 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 523 000	6 529 000	6 585 000	6 505 000
Total Current Assets	7 000	7 000	7 000	8 000
Total Assets	6 530 000	6 537 000	6 592 000	6 513 000
Total Retained Equity	−7 115 000	−6 567 000	−6 108 000	−6 323 000
Total Equity	−7 015 000	−6 467 000	−6 008 000	−6 223 000
Total Long-Term Debt	13 515 000	12 971 000	12 588 000	12 731 000
Total Current Debt	30 000	33 000	13 000	5 000
Total Equity and Debt	6 530 000	6 537 000	6 592 000	6 513 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	6 000	6 000	6 000	18 000
Impairment	0	0	0	0
Expenditure	221 000	189 000	147 000	559 000
Operating Profit	−221 000	−189 000	−147 000	−559 000
Financial Income	0	0	655 000	70 000
Financial Costs	326 000	270 000	294 000	436 000
Financial Balance	−326 000	−270 000	361 000	−366 000
Dividends	0	0	0	0
Net Income	−548 000	−459 000	215 000	−2 247 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 352 000	6 352 000	6 352 000	6 315 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 000	9 000	16 000	22 000
Total Tangible Assets	6 355 000	6 361 000	6 367 000	6 337 000
Total Fiancial Fixed Assets	168 000	168 000	218 000	168 000
Total Fixed Assets	6 523 000	6 529 000	6 585 000	6 505 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	1 000	0	3 000
Total Current Assets	7 000	7 000	7 000	8 000
Total Assets	6 530 000	6 537 000	6 592 000	6 513 000
Total Equity	−7 015 000	−6 467 000	−6 008 000	−6 223 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 515 000	12 971 000	12 588 000	12 731 000
Creditors	17 000	24 000	12 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	12 000	9 000	1 000	1 000
Total Current Debt	30 000	33 000	13 000	5 000
Total Equity and Debt	6 530 000	6 537 000	6 592 000	6 513 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,81 %	7,1 %	−3,58 %	36,11 %
Debt-to-Equity Ratio	−1,93	−2,01	−2,1	−2,05
Operating Profit Margin	-	-	-	-
Current Ratio	0,23	0,21	0,54	1,6
Quick Ratio	0,23	0,21	0,54	1,6
Equity Ratio	−1,07	−0,99	−0,91	−0,96
Gross Profit Margin	-	-	-	-