LUCKY FRISØR HAREBAKKEN AS

4846 ARENDAL

Finances

Share Ownership

Return on Equity

94,85 %

Current Ratio

1,18

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 842 000	5 047 000	4 427 000	4 565 000
Net Income	792 000	636 000	769 000	580 000
Total Assets	2 854 000	2 213 000	2 064 000	1 791 000
Total Equity	835 000	745 000	577 000	432 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 842 000	5 047 000	4 427 000	4 565 000
Expenditure	4 836 000	4 238 000	2 702 000	3 033 000
Operating Profit	1 007 000	809 000	980 000	739 000
Financial Income	8 000	3 000	6 000	5 000
Financial Costs	0	0	0	0
Financial Balance	8 000	3 000	6 000	5 000
Earnings Before Tax	1 015 000	812 000	986 000	744 000
Tax	224 000	176 000	217 000	165 000
Net Income	792 000	636 000	769 000	580 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	488 000	207 000	0	3 000
Total Current Assets	2 366 000	2 006 000	2 064 000	1 788 000
Total Assets	2 854 000	2 213 000	2 064 000	1 791 000
Total Retained Equity	735 000	645 000	477 000	332 000
Total Equity	835 000	745 000	577 000	432 000
Total Long-Term Debt	18 000	4 000	0	0
Total Current Debt	2 001 000	1 463 000	1 486 000	1 358 000
Total Equity and Debt	2 854 000	2 213 000	2 064 000	1 791 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 842 000	5 047 000	4 372 000	4 568 000
Other Income	0	0	56 000	−3 000
Revenue	5 842 000	5 047 000	4 427 000	4 565 000
Cost of Goods Sold	796 000	843 000	0	0
Salary Costs	3 051 000	2 539 000	2 015 000	2 269 000
Depreciation	69 000	27 000	3 000	4 000
Impairment	0	0	0	0
Expenditure	4 836 000	4 238 000	2 702 000	3 033 000
Operating Profit	1 007 000	809 000	980 000	739 000
Financial Income	8 000	3 000	6 000	5 000
Financial Costs	0	0	0	0
Financial Balance	8 000	3 000	6 000	5 000
Dividends	0	0	0	0
Net Income	792 000	636 000	769 000	580 000

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	488 000	207 000	0	3 000
Total Tangible Assets	488 000	207 000	0	3 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	488 000	207 000	0	3 000
Stock	495 000	283 000	277 000	265 000
Total Investments	0	0	0	0
Cash, Bank	1 692 000	1 683 000	1 703 000	1 509 000
Total Current Assets	2 366 000	2 006 000	2 064 000	1 788 000
Total Assets	2 854 000	2 213 000	2 064 000	1 791 000
Total Equity	835 000	745 000	577 000	432 000
Short-Term Group Debt	900 000	600 000	800 000	700 000
Total Long-Term Debt	18 000	4 000	0	0
Creditors	72 000	0	0	0
Unpaid Taxes	484 000	475 000	355 000	349 000
Dividends	0	0	0	0
Other Current Debt	533 000	349 000	290 000	299 000
Total Current Debt	2 001 000	1 463 000	1 486 000	1 358 000
Total Equity and Debt	2 854 000	2 213 000	2 064 000	1 791 000

Financial indicators	2022	2021	2020	2019
Return on Equity	94,85 %	85,37 %	133,28 %	134,26 %
Debt-to-Equity Ratio	0,02	0,01	0	0
Operating Profit Margin	17,24 %	16,03 %	22,14 %	16,19 %
Current Ratio	1,18	1,37	1,39	1,32
Quick Ratio	1,57	1,7	1,71	1,64
Equity Ratio	0,29	0,34	0,28	0,24
Gross Profit Margin	86,37 %	83,3 %	100 %	100 %