SALONG LADY & LORD AS

0464 OSLO

Finances

Share Ownership

Return on Equity

18,37 %

Current Ratio

4,85

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 080 000	4 745 000	4 162 000	4 393 000
Net Income	716 000	601 000	608 000	436 000
Total Assets	4 896 000	4 147 000	4 672 000	4 112 000
Total Equity	3 898 000	3 183 000	3 832 000	3 224 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 080 000	4 745 000	4 162 000	4 393 000
Expenditure	3 903 000	3 604 000	3 106 000	3 501 000
Operating Profit	914 000	768 000	777 000	554 000
Financial Income	0	0	0	2 000
Financial Costs	1 000	1 000	1 000	2 000
Financial Balance	−1 000	−1 000	−1 000	0
Earnings Before Tax	913 000	767 000	776 000	554 000
Tax	198 000	167 000	168 000	119 000
Net Income	716 000	601 000	608 000	436 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	58 000	82 000	139 000	207 000
Total Current Assets	4 838 000	4 065 000	4 532 000	3 905 000
Total Assets	4 896 000	4 147 000	4 672 000	4 112 000
Total Retained Equity	3 795 000	3 079 000	3 729 000	3 121 000
Total Equity	3 898 000	3 183 000	3 832 000	3 224 000
Total Long-Term Debt	0	0	0	9 000
Total Current Debt	997 000	965 000	839 000	878 000
Total Equity and Debt	4 896 000	4 147 000	4 672 000	4 112 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 080 000	4 745 000	4 112 000	4 393 000
Other Income	0	0	50 000	0
Revenue	5 080 000	4 745 000	4 162 000	4 393 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 265 000	3 019 000	2 527 000	2 899 000
Depreciation	27 000	68 000	68 000	68 000
Impairment	0	0	0	0
Expenditure	3 903 000	3 604 000	3 106 000	3 501 000
Operating Profit	914 000	768 000	777 000	554 000
Financial Income	0	0	0	2 000
Financial Costs	1 000	1 000	1 000	2 000
Financial Balance	−1 000	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	716 000	601 000	608 000	436 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	11 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	13 000	40 000	108 000	176 000
Total Tangible Assets	13 000	40 000	108 000	176 000
Total Fiancial Fixed Assets	31 000	31 000	31 000	31 000
Total Fixed Assets	58 000	82 000	139 000	207 000
Stock	140 000	88 000	128 000	133 000
Total Investments	0	0	0	0
Cash, Bank	4 666 000	3 941 000	4 368 000	3 753 000
Total Current Assets	4 838 000	4 065 000	4 532 000	3 905 000
Total Assets	4 896 000	4 147 000	4 672 000	4 112 000
Total Equity	3 898 000	3 183 000	3 832 000	3 224 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	9 000
Creditors	24 000	39 000	24 000	21 000
Unpaid Taxes	473 000	474 000	401 000	460 000
Dividends	0	0	0	0
Other Current Debt	300 000	275 000	236 000	269 000
Total Current Debt	997 000	965 000	839 000	878 000
Total Equity and Debt	4 896 000	4 147 000	4 672 000	4 112 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,37 %	18,88 %	15,87 %	13,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,99 %	16,19 %	18,67 %	12,61 %
Current Ratio	4,85	4,21	5,4	4,45
Quick Ratio	5,65	4,64	6,37	5,24
Equity Ratio	0,8	0,77	0,82	0,78
Gross Profit Margin	100 %	100 %	100 %	100 %