WI HÅRSTUDIO AS

5300 KLEPPESTØ

Finances

Share Ownership

Return on Equity

33,54 %

Current Ratio

2,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 875 000	3 608 000	3 219 000	3 252 000
Net Income	321 000	−126 000	223 000	97 000
Total Assets	1 736 000	1 411 000	1 633 000	1 107 000
Total Equity	957 000	635 000	761 000	538 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 875 000	3 608 000	3 219 000	3 252 000
Expenditure	3 506 000	3 726 000	2 926 000	3 152 000
Operating Profit	369 000	−118 000	292 000	100 000
Financial Income	3 000	0	1 000	2 000
Financial Costs	2 000	8 000	6 000	0
Financial Balance	1 000	−8 000	−5 000	2 000
Earnings Before Tax	371 000	−126 000	286 000	102 000
Tax	49 000	0	63 000	6 000
Net Income	321 000	−126 000	223 000	97 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	108 000	0	0	6 000
Total Current Assets	1 628 000	1 411 000	1 633 000	1 100 000
Total Assets	1 736 000	1 411 000	1 633 000	1 107 000
Total Retained Equity	842 000	520 000	646 000	423 000
Total Equity	957 000	635 000	761 000	538 000
Total Long-Term Debt	1 000	103 000	176 000	0
Total Current Debt	778 000	672 000	696 000	568 000
Total Equity and Debt	1 736 000	1 411 000	1 633 000	1 107 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 873 000	3 608 000	3 187 000	3 252 000
Other Income	2 000	0	32 000	0
Revenue	3 875 000	3 608 000	3 219 000	3 252 000
Cost of Goods Sold	423 000	675 000	367 000	284 000
Salary Costs	2 441 000	2 517 000	2 064 000	2 354 000
Depreciation	6 000	0	6 000	5 000
Impairment	0	0	0	0
Expenditure	3 506 000	3 726 000	2 926 000	3 152 000
Operating Profit	369 000	−118 000	292 000	100 000
Financial Income	3 000	0	1 000	2 000
Financial Costs	2 000	8 000	6 000	0
Financial Balance	1 000	−8 000	−5 000	2 000
Dividends	0	0	0	0
Net Income	321 000	−126 000	223 000	97 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	108 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	6 000
Total Tangible Assets	108 000	0	0	6 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	108 000	0	0	6 000
Stock	418 000	320 000	542 000	486 000
Total Investments	0	0	0	0
Cash, Bank	957 000	1 063 000	1 059 000	592 000
Total Current Assets	1 628 000	1 411 000	1 633 000	1 100 000
Total Assets	1 736 000	1 411 000	1 633 000	1 107 000
Total Equity	957 000	635 000	761 000	538 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	103 000	176 000	0
Creditors	75 000	21 000	37 000	43 000
Unpaid Taxes	261 000	254 000	238 000	254 000
Dividends	0	0	0	0
Other Current Debt	393 000	397 000	358 000	267 000
Total Current Debt	778 000	672 000	696 000	568 000
Total Equity and Debt	1 736 000	1 411 000	1 633 000	1 107 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,54 %	−19,84 %	29,3 %	18,03 %
Debt-to-Equity Ratio	0	0,16	0,23	0
Operating Profit Margin	9,52 %	−3,27 %	9,07 %	3,08 %
Current Ratio	2,09	2,1	2,35	1,94
Quick Ratio	4,52	4,01	10,6	13,41
Equity Ratio	0,55	0,45	0,47	0,49
Gross Profit Margin	89,08 %	81,29 %	88,6 %	91,27 %