SANDE FRISØRSALONG AS

6084 LARSNES

Finances

Return on Equity

22,74 %

Current Ratio

2,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 150 000	1 125 000	1 036 000	1 140 000
Net Income	68 000	48 000	111 000	−4 000
Total Assets	455 000	454 000	366 000	395 000
Total Equity	299 000	231 000	183 000	155 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 150 000	1 125 000	1 036 000	1 140 000
Expenditure	1 063 000	1 064 000	915 000	1 169 000
Operating Profit	87 000	61 000	122 000	−29 000
Financial Income	0	0	11 000	25 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	10 000	25 000
Earnings Before Tax	87 000	61 000	132 000	−4 000
Tax	19 000	14 000	21 000	0
Net Income	68 000	48 000	111 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	6 000	6 000	127 000
Total Current Assets	449 000	448 000	360 000	268 000
Total Assets	455 000	454 000	366 000	395 000
Total Retained Equity	282 000	214 000	166 000	55 000
Total Equity	299 000	231 000	183 000	155 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	155 000	223 000	183 000	240 000
Total Equity and Debt	455 000	454 000	366 000	395 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 150 000	1 125 000	1 015 000	1 140 000
Other Income	0	0	21 000	0
Revenue	1 150 000	1 125 000	1 036 000	1 140 000
Cost of Goods Sold	98 000	125 000	95 000	108 000
Salary Costs	779 000	762 000	679 000	835 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 063 000	1 064 000	915 000	1 169 000
Operating Profit	87 000	61 000	122 000	−29 000
Financial Income	0	0	11 000	25 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	10 000	25 000
Dividends	0	0	0	0
Net Income	68 000	48 000	111 000	−4 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	6 000	6 000	6 000	127 000
Total Fixed Assets	6 000	6 000	6 000	127 000
Stock	60 000	49 000	82 000	91 000
Total Investments	0	0	0	0
Cash, Bank	386 000	398 000	278 000	168 000
Total Current Assets	449 000	448 000	360 000	268 000
Total Assets	455 000	454 000	366 000	395 000
Total Equity	299 000	231 000	183 000	155 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	1 000	5 000	9 000
Unpaid Taxes	44 000	116 000	78 000	108 000
Dividends	0	0	0	0
Other Current Debt	87 000	92 000	79 000	123 000
Total Current Debt	155 000	223 000	183 000	240 000
Total Equity and Debt	455 000	454 000	366 000	395 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,74 %	20,78 %	60,66 %	−2,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,57 %	5,42 %	11,78 %	−2,54 %
Current Ratio	2,9	2,01	1,97	1,12
Quick Ratio	4,73	2,57	3,56	1,8
Equity Ratio	0,66	0,51	0,5	0,39
Gross Profit Margin	91,48 %	88,89 %	90,83 %	90,53 %