PINK FRISØRSALONG AS

5353 STRAUME

Finances

Share Ownership

Return on Equity

84,53 %

Current Ratio

2,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 486 000	5 078 000	4 748 000	4 772 000
Net Income	1 038 000	809 000	508 000	223 000
Total Assets	2 304 000	1 932 000	1 516 000	1 300 000
Total Equity	1 228 000	1 000 000	741 000	233 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 486 000	5 078 000	4 748 000	4 772 000
Expenditure	4 153 000	4 037 000	4 092 000	4 480 000
Operating Profit	1 333 000	1 041 000	655 000	291 000
Financial Income	5 000	3 000	2 000	1 000
Financial Costs	7 000	5 000	6 000	1 000
Financial Balance	−2 000	−2 000	−4 000	0
Earnings Before Tax	1 332 000	1 038 000	651 000	291 000
Tax	294 000	230 000	144 000	68 000
Net Income	1 038 000	809 000	508 000	223 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 000	3 000	4 000	42 000
Total Current Assets	2 301 000	1 929 000	1 512 000	1 258 000
Total Assets	2 304 000	1 932 000	1 516 000	1 300 000
Total Retained Equity	1 128 000	900 000	641 000	133 000
Total Equity	1 228 000	1 000 000	741 000	233 000
Total Long-Term Debt	0	0	0	4 000
Total Current Debt	1 076 000	932 000	775 000	1 063 000
Total Equity and Debt	2 304 000	1 932 000	1 516 000	1 300 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 486 000	4 929 000	4 541 000	4 772 000
Other Income	0	149 000	207 000	0
Revenue	5 486 000	5 078 000	4 748 000	4 772 000
Cost of Goods Sold	435 000	488 000	446 000	496 000
Salary Costs	2 756 000	2 640 000	2 692 000	3 018 000
Depreciation	0	0	42 000	56 000
Impairment	0	0	0	0
Expenditure	4 153 000	4 037 000	4 092 000	4 480 000
Operating Profit	1 333 000	1 041 000	655 000	291 000
Financial Income	5 000	3 000	2 000	1 000
Financial Costs	7 000	5 000	6 000	1 000
Financial Balance	−2 000	−2 000	−4 000	0
Dividends	0	0	0	220 000
Net Income	1 038 000	809 000	508 000	223 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	3 000	4 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	42 000
Total Tangible Assets	0	0	0	42 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 000	3 000	4 000	42 000
Stock	207 000	194 000	155 000	152 000
Total Investments	0	0	0	0
Cash, Bank	1 993 000	1 620 000	1 157 000	1 053 000
Total Current Assets	2 301 000	1 929 000	1 512 000	1 258 000
Total Assets	2 304 000	1 932 000	1 516 000	1 300 000
Total Equity	1 228 000	1 000 000	741 000	233 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	4 000
Creditors	41 000	49 000	53 000	21 000
Unpaid Taxes	429 000	373 000	324 000	469 000
Dividends	0	0	0	220 000
Other Current Debt	312 000	282 000	245 000	286 000
Total Current Debt	1 076 000	932 000	775 000	1 063 000
Total Equity and Debt	2 304 000	1 932 000	1 516 000	1 300 000

Financial indicators	2022	2021	2020	2019
Return on Equity	84,53 %	80,9 %	68,56 %	95,71 %
Debt-to-Equity Ratio	0	0	0	0,02
Operating Profit Margin	24,3 %	20,5 %	13,8 %	6,1 %
Current Ratio	2,14	2,07	1,95	1,18
Quick Ratio	2,65	2,61	2,44	1,38
Equity Ratio	0,53	0,52	0,49	0,18
Gross Profit Margin	92,07 %	90,39 %	90,61 %	89,61 %