HÅRMAKERIET VIGELAND AS

4520 LINDESNES

Finances

Share Ownership

Return on Equity

0,17 %

Current Ratio

1,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 972 000	2 902 000	3 012 000	2 997 000
Net Income	1 000	8 000	5 000	4 000
Total Assets	1 250 000	1 314 000	1 319 000	1 190 000
Total Equity	580 000	579 000	571 000	567 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 972 000	2 902 000	3 012 000	2 997 000
Expenditure	2 971 000	2 892 000	3 006 000	2 994 000
Operating Profit	0	10 000	6 000	3 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	1 000	2 000
Earnings Before Tax	2 000	10 000	6 000	5 000
Tax	0	2 000	1 000	1 000
Net Income	1 000	8 000	5 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 000	9 000	22 000	37 000
Total Current Assets	1 241 000	1 305 000	1 296 000	1 154 000
Total Assets	1 250 000	1 314 000	1 319 000	1 190 000
Total Retained Equity	480 000	479 000	471 000	467 000
Total Equity	580 000	579 000	571 000	567 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	669 000	734 000	747 000	624 000
Total Equity and Debt	1 250 000	1 314 000	1 319 000	1 190 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 972 000	2 902 000	2 987 000	2 997 000
Other Income	0	0	26 000	0
Revenue	2 972 000	2 902 000	3 012 000	2 997 000
Cost of Goods Sold	345 000	388 000	384 000	402 000
Salary Costs	2 110 000	2 093 000	2 181 000	2 077 000
Depreciation	0	14 000	15 000	16 000
Impairment	0	0	0	0
Expenditure	2 971 000	2 892 000	3 006 000	2 994 000
Operating Profit	0	10 000	6 000	3 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	1 000	2 000
Dividends	0	0	0	0
Net Income	1 000	8 000	5 000	4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	9 000	9 000	8 000	7 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	14 000	29 000
Fixtures	0	0	0	0
Total Tangible Assets	0	0	14 000	29 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 000	9 000	22 000	37 000
Stock	252 000	225 000	217 000	195 000
Total Investments	0	0	0	0
Cash, Bank	975 000	1 068 000	1 061 000	936 000
Total Current Assets	1 241 000	1 305 000	1 296 000	1 154 000
Total Assets	1 250 000	1 314 000	1 319 000	1 190 000
Total Equity	580 000	579 000	571 000	567 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−1 000	19 000	13 000	39 000
Unpaid Taxes	314 000	351 000	402 000	306 000
Dividends	0	0	0	0
Other Current Debt	357 000	361 000	331 000	278 000
Total Current Debt	669 000	734 000	747 000	624 000
Total Equity and Debt	1 250 000	1 314 000	1 319 000	1 190 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,17 %	1,38 %	0,88 %	0,71 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0 %	0,34 %	0,2 %	0,1 %
Current Ratio	1,86	1,78	1,73	1,85
Quick Ratio	2,98	2,56	2,45	2,69
Equity Ratio	0,46	0,44	0,43	0,48
Gross Profit Margin	88,39 %	86,63 %	87,25 %	86,59 %