MINDES HUS FRISØR AS

7503 STJØRDAL

Finances

Share Ownership

Return on Equity

6,34 %

Current Ratio

1,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 721 000	2 642 000	2 225 000	2 277 000
Net Income	23 000	45 000	77 000	48 000
Total Assets	830 000	868 000	824 000	623 000
Total Equity	363 000	341 000	316 000	259 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 721 000	2 642 000	2 225 000	2 277 000
Expenditure	2 691 000	2 582 000	2 127 000	2 209 000
Operating Profit	30 000	61 000	99 000	69 000
Financial Income	1 000	0	0	0
Financial Costs	3 000	5 000	3 000	2 000
Financial Balance	−2 000	−5 000	−3 000	−2 000
Earnings Before Tax	28 000	55 000	97 000	67 000
Tax	5 000	11 000	20 000	19 000
Net Income	23 000	45 000	77 000	48 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	34 000	38 000	43 000	5 000
Total Current Assets	796 000	830 000	781 000	618 000
Total Assets	830 000	868 000	824 000	623 000
Total Retained Equity	262 000	240 000	215 000	159 000
Total Equity	363 000	341 000	316 000	259 000
Total Long-Term Debt	0	39 000	95 000	0
Total Current Debt	467 000	489 000	413 000	364 000
Total Equity and Debt	830 000	868 000	824 000	623 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 721 000	2 642 000	2 192 000	2 277 000
Other Income	0	0	32 000	0
Revenue	2 721 000	2 642 000	2 225 000	2 277 000
Cost of Goods Sold	281 000	238 000	255 000	243 000
Salary Costs	1 965 000	1 912 000	1 440 000	1 550 000
Depreciation	4 000	5 000	7 000	5 000
Impairment	0	0	0	0
Expenditure	2 691 000	2 582 000	2 127 000	2 209 000
Operating Profit	30 000	61 000	99 000	69 000
Financial Income	1 000	0	0	0
Financial Costs	3 000	5 000	3 000	2 000
Financial Balance	−2 000	−5 000	−3 000	−2 000
Dividends	0	20 000	20 000	0
Net Income	23 000	45 000	77 000	48 000

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	34 000	38 000	43 000	5 000
Total Tangible Assets	34 000	38 000	43 000	5 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	34 000	38 000	43 000	5 000
Stock	106 000	90 000	94 000	101 000
Total Investments	0	0	0	0
Cash, Bank	687 000	715 000	681 000	479 000
Total Current Assets	796 000	830 000	781 000	618 000
Total Assets	830 000	868 000	824 000	623 000
Total Equity	363 000	341 000	316 000	259 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	39 000	95 000	0
Creditors	42 000	31 000	25 000	19 000
Unpaid Taxes	231 000	244 000	201 000	183 000
Dividends	0	20 000	20 000	0
Other Current Debt	188 000	182 000	147 000	147 000
Total Current Debt	467 000	489 000	413 000	364 000
Total Equity and Debt	830 000	868 000	824 000	623 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,34 %	13,2 %	24,37 %	18,53 %
Debt-to-Equity Ratio	0	0,11	0,3	0
Operating Profit Margin	1,1 %	2,31 %	4,45 %	3,03 %
Current Ratio	1,7	1,7	1,89	1,7
Quick Ratio	2,2	2,08	2,45	2,35
Equity Ratio	0,44	0,39	0,38	0,42
Gross Profit Margin	89,67 %	90,99 %	88,54 %	89,33 %