SALONG HÅRMAGI AS

7120 LEKSVIK

Finances

Share Ownership

Return on Equity

4,67 %

Current Ratio

1,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 371 000	1 363 000	1 162 000	1 020 000
Net Income	7 000	17 000	17 000	16 000
Total Assets	369 000	415 000	362 000	267 000
Total Equity	150 000	143 000	125 000	108 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 371 000	1 363 000	1 162 000	1 020 000
Expenditure	1 362 000	1 340 000	1 140 000	999 000
Operating Profit	10 000	22 000	23 000	22 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	10 000	22 000	23 000	21 000
Tax	2 000	5 000	5 000	5 000
Net Income	7 000	17 000	17 000	16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 000	29 000	35 000	39 000
Total Current Assets	342 000	386 000	326 000	228 000
Total Assets	369 000	415 000	362 000	267 000
Total Retained Equity	120 000	112 000	95 000	78 000
Total Equity	150 000	143 000	125 000	108 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	219 000	272 000	236 000	159 000
Total Equity and Debt	369 000	415 000	362 000	267 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 371 000	1 363 000	1 105 000	1 020 000
Other Income	0	0	57 000	0
Revenue	1 371 000	1 363 000	1 162 000	1 020 000
Cost of Goods Sold	166 000	140 000	128 000	110 000
Salary Costs	882 000	909 000	714 000	638 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 362 000	1 340 000	1 140 000	999 000
Operating Profit	10 000	22 000	23 000	22 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	7 000	17 000	17 000	16 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	27 000	29 000	34 000	39 000
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	0	0	1 000	0
Total Fixed Assets	27 000	29 000	35 000	39 000
Stock	104 000	108 000	84 000	78 000
Total Investments	0	0	0	0
Cash, Bank	227 000	262 000	231 000	140 000
Total Current Assets	342 000	386 000	326 000	228 000
Total Assets	369 000	415 000	362 000	267 000
Total Equity	150 000	143 000	125 000	108 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	44 000	33 000	44 000	24 000
Unpaid Taxes	82 000	103 000	98 000	78 000
Dividends	0	0	0	0
Other Current Debt	93 000	137 000	94 000	57 000
Total Current Debt	219 000	272 000	236 000	159 000
Total Equity and Debt	369 000	415 000	362 000	267 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,67 %	11,89 %	13,6 %	14,81 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,73 %	1,61 %	1,98 %	2,16 %
Current Ratio	1,56	1,42	1,38	1,43
Quick Ratio	2,97	2,35	2,14	2,81
Equity Ratio	0,41	0,34	0,35	0,4
Gross Profit Margin	87,89 %	89,73 %	88,98 %	89,22 %