HAIR I AM AS

0680 OSLO

Finances

Share Ownership

Return on Equity

2,08 %

Current Ratio

1,89

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 517 000	3 286 000	2 597 000	2 462 000
Net Income	11 000	313 000	146 000	−1 000
Total Assets	1 068 000	1 206 000	825 000	584 000
Total Equity	528 000	517 000	414 000	268 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 517 000	3 286 000	2 597 000	2 462 000
Expenditure	3 488 000	2 892 000	2 461 000	2 461 000
Operating Profit	29 000	393 000	145 000	1 000
Financial Income	3 000	2 000	2 000	1 000
Financial Costs	6 000	0	1 000	3 000
Financial Balance	−3 000	2 000	1 000	−2 000
Earnings Before Tax	26 000	395 000	146 000	−1 000
Tax	15 000	82 000	0	0
Net Income	11 000	313 000	146 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	48 000	64 000	0	0
Total Current Assets	1 020 000	1 142 000	825 000	584 000
Total Assets	1 068 000	1 206 000	825 000	584 000
Total Retained Equity	498 000	487 000	302 000	156 000
Total Equity	528 000	517 000	414 000	268 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	540 000	689 000	411 000	316 000
Total Equity and Debt	1 068 000	1 206 000	825 000	584 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 517 000	3 286 000	2 553 000	2 462 000
Other Income	0	0	44 000	0
Revenue	3 517 000	3 286 000	2 597 000	2 462 000
Cost of Goods Sold	425 000	437 000	314 000	318 000
Salary Costs	2 396 000	1 826 000	1 669 000	1 623 000
Depreciation	16 000	16 000	0	0
Impairment	0	0	0	0
Expenditure	3 488 000	2 892 000	2 461 000	2 461 000
Operating Profit	29 000	393 000	145 000	1 000
Financial Income	3 000	2 000	2 000	1 000
Financial Costs	6 000	0	1 000	3 000
Financial Balance	−3 000	2 000	1 000	−2 000
Dividends	0	128 000	0	0
Net Income	11 000	313 000	146 000	−1 000

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	48 000	64 000	0	0
Total Tangible Assets	48 000	64 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	48 000	64 000	0	0
Stock	165 000	109 000	136 000	128 000
Total Investments	0	0	0	0
Cash, Bank	844 000	1 031 000	591 000	389 000
Total Current Assets	1 020 000	1 142 000	825 000	584 000
Total Assets	1 068 000	1 206 000	825 000	584 000
Total Equity	528 000	517 000	414 000	268 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	42 000	38 000	11 000	16 000
Unpaid Taxes	235 000	327 000	239 000	190 000
Dividends	0	128 000	0	0
Other Current Debt	247 000	241 000	161 000	110 000
Total Current Debt	540 000	689 000	411 000	316 000
Total Equity and Debt	1 068 000	1 206 000	825 000	584 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,08 %	60,54 %	35,27 %	−0,37 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,82 %	11,96 %	5,58 %	0,04 %
Current Ratio	1,89	1,66	2,01	1,85
Quick Ratio	2,72	1,97	3	3,11
Equity Ratio	0,49	0,43	0,5	0,46
Gross Profit Margin	87,92 %	86,7 %	87,91 %	87,08 %