ET HÅRSTUDIO KNARVIK AS

5914 ISDALSTØ

Finances

Share Ownership

Return on Equity

190,18 %

Current Ratio

1,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 032 000	3 949 000	3 691 000	3 621 000
Net Income	213 000	635 000	272 000	372 000
Total Assets	841 000	1 468 000	1 616 000	757 000
Total Equity	112 000	111 000	100 000	98 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 032 000	3 949 000	3 691 000	3 621 000
Expenditure	3 745 000	3 112 000	3 311 000	3 133 000
Operating Profit	287 000	838 000	380 000	488 000
Financial Income	0	0	0	0
Financial Costs	14 000	22 000	27 000	9 000
Financial Balance	−14 000	−22 000	−27 000	−9 000
Earnings Before Tax	274 000	816 000	353 000	480 000
Tax	61 000	181 000	81 000	108 000
Net Income	213 000	635 000	272 000	372 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 000	5 000	6 000	7 000
Total Current Assets	837 000	1 463 000	1 610 000	750 000
Total Assets	841 000	1 468 000	1 616 000	757 000
Total Retained Equity	12 000	11 000	0	−2 000
Total Equity	112 000	111 000	100 000	98 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	729 000	1 357 000	1 516 000	659 000
Total Equity and Debt	841 000	1 468 000	1 616 000	757 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 032 000	3 949 000	3 691 000	3 621 000
Other Income	0	0	0	0
Revenue	4 032 000	3 949 000	3 691 000	3 621 000
Cost of Goods Sold	717 000	569 000	577 000	470 000
Salary Costs	2 175 000	1 743 000	1 983 000	1 980 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 745 000	3 112 000	3 311 000	3 133 000
Operating Profit	287 000	838 000	380 000	488 000
Financial Income	0	0	0	0
Financial Costs	14 000	22 000	27 000	9 000
Financial Balance	−14 000	−22 000	−27 000	−9 000
Dividends	0	0	0	0
Net Income	213 000	635 000	272 000	372 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	5 000	6 000	7 000
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	0	0
Total Fixed Assets	4 000	5 000	6 000	7 000
Stock	446 000	397 000	376 000	454 000
Total Investments	0	0	0	0
Cash, Bank	296 000	1 024 000	1 147 000	198 000
Total Current Assets	837 000	1 463 000	1 610 000	750 000
Total Assets	841 000	1 468 000	1 616 000	757 000
Total Equity	112 000	111 000	100 000	98 000
Short-Term Group Debt	0	377 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	98 000	−1 000	100 000	65 000
Unpaid Taxes	260 000	220 000	265 000	337 000
Dividends	0	0	0	0
Other Current Debt	237 000	223 000	247 000	257 000
Total Current Debt	729 000	1 357 000	1 516 000	659 000
Total Equity and Debt	841 000	1 468 000	1 616 000	757 000

Financial indicators	2022	2021	2020	2019
Return on Equity	190,18 %	572,07 %	272 %	379,59 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,12 %	21,22 %	10,3 %	13,48 %
Current Ratio	1,15	1,08	1,06	1,14
Quick Ratio	2,96	1,52	1,41	3,66
Equity Ratio	0,13	0,08	0,06	0,13
Gross Profit Margin	82,22 %	85,59 %	84,37 %	87,02 %