INGUNNS FRISØRSALONG AS

4306 SANDNES

Finances

Share Ownership

Return on Equity

287,95 %

Current Ratio

0,82

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 165 000	3 212 000	3 230 000	3 702 000
Net Income	239 000	231 000	417 000	145 000
Total Assets	856 000	975 000	1 167 000	967 000
Total Equity	83 000	44 000	43 000	41 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 165 000	3 212 000	3 230 000	3 702 000
Expenditure	2 859 000	2 915 000	2 690 000	3 509 000
Operating Profit	306 000	297 000	540 000	193 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	1 000	2 000	5 000	7 000
Financial Balance	0	−1 000	−4 000	−6 000
Earnings Before Tax	306 000	296 000	535 000	187 000
Tax	67 000	65 000	118 000	42 000
Net Income	239 000	231 000	417 000	145 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	225 000	38 000	92 000	129 000
Total Current Assets	631 000	937 000	1 074 000	837 000
Total Assets	856 000	975 000	1 167 000	967 000
Total Retained Equity	52 000	13 000	12 000	10 000
Total Equity	83 000	44 000	43 000	41 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	774 000	931 000	1 124 000	926 000
Total Equity and Debt	856 000	975 000	1 167 000	967 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 166 000	3 198 000	3 160 000	3 702 000
Other Income	−2 000	14 000	69 000	0
Revenue	3 165 000	3 212 000	3 230 000	3 702 000
Cost of Goods Sold	350 000	321 000	340 000	414 000
Salary Costs	1 809 000	1 883 000	1 705 000	2 424 000
Depreciation	40 000	53 000	56 000	50 000
Impairment	0	0	0	0
Expenditure	2 859 000	2 915 000	2 690 000	3 509 000
Operating Profit	306 000	297 000	540 000	193 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	1 000	2 000	5 000	7 000
Financial Balance	0	−1 000	−4 000	−6 000
Dividends	200 000	230 000	415 000	145 000
Net Income	239 000	231 000	417 000	145 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 000	8 000	8 000	10 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	213 000	26 000	79 000	115 000
Total Tangible Assets	213 000	26 000	79 000	115 000
Total Fiancial Fixed Assets	5 000	5 000	5 000	5 000
Total Fixed Assets	225 000	38 000	92 000	129 000
Stock	258 000	261 000	253 000	234 000
Total Investments	0	0	0	0
Cash, Bank	309 000	634 000	758 000	541 000
Total Current Assets	631 000	937 000	1 074 000	837 000
Total Assets	856 000	975 000	1 167 000	967 000
Total Equity	83 000	44 000	43 000	41 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	59 000	84 000	70 000	43 000
Unpaid Taxes	190 000	211 000	206 000	217 000
Dividends	200 000	230 000	415 000	145 000
Other Current Debt	258 000	342 000	315 000	420 000
Total Current Debt	774 000	931 000	1 124 000	926 000
Total Equity and Debt	856 000	975 000	1 167 000	967 000

Financial indicators	2022	2021	2020	2019
Return on Equity	287,95 %	525 %	969,77 %	353,66 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,67 %	9,25 %	16,72 %	5,21 %
Current Ratio	0,82	1,01	0,96	0,9
Quick Ratio	1,22	1,4	1,23	1,21
Equity Ratio	0,1	0,05	0,04	0,04
Gross Profit Margin	88,94 %	90,01 %	89,47 %	88,82 %