LAKSEVÅG FRISØR AS

5162 LAKSEVÅG

Finances

Share Ownership

Return on Equity

15,94 %

Current Ratio

1,95

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 018 000	1 711 000	1 458 000	1 579 000
Net Income	95 000	127 000	25 000	6 000
Total Assets	964 000	908 000	811 000	1 005 000
Total Equity	596 000	502 000	374 000	349 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 018 000	1 711 000	1 458 000	1 579 000
Expenditure	1 899 000	1 567 000	1 415 000	1 571 000
Operating Profit	118 000	144 000	43 000	8 000
Financial Income	0	1 000	0	0
Financial Costs	1 000	0	18 000	1 000
Financial Balance	−1 000	1 000	−18 000	−1 000
Earnings Before Tax	117 000	145 000	25 000	6 000
Tax	23 000	18 000	0	0
Net Income	95 000	127 000	25 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	269 000	308 000	357 000	429 000
Total Current Assets	694 000	600 000	454 000	576 000
Total Assets	964 000	908 000	811 000	1 005 000
Total Retained Equity	566 000	472 000	344 000	319 000
Total Equity	596 000	502 000	374 000	349 000
Total Long-Term Debt	11 000	119 000	216 000	295 000
Total Current Debt	356 000	288 000	221 000	360 000
Total Equity and Debt	964 000	908 000	811 000	1 005 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 933 000	1 702 000	1 421 000	1 549 000
Other Income	85 000	9 000	37 000	31 000
Revenue	2 018 000	1 711 000	1 458 000	1 579 000
Cost of Goods Sold	174 000	225 000	164 000	153 000
Salary Costs	1 318 000	961 000	817 000	987 000
Depreciation	39 000	43 000	72 000	36 000
Impairment	0	0	0	0
Expenditure	1 899 000	1 567 000	1 415 000	1 571 000
Operating Profit	118 000	144 000	43 000	8 000
Financial Income	0	1 000	0	0
Financial Costs	1 000	0	18 000	1 000
Financial Balance	−1 000	1 000	−18 000	−1 000
Dividends	0	0	0	0
Net Income	95 000	127 000	25 000	6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	2 000	21 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	269 000	308 000	349 000	403 000
Total Tangible Assets	269 000	308 000	351 000	424 000
Total Fiancial Fixed Assets	0	0	5 000	5 000
Total Fixed Assets	269 000	308 000	357 000	429 000
Stock	53 000	65 000	117 000	101 000
Total Investments	0	0	0	0
Cash, Bank	635 000	529 000	331 000	397 000
Total Current Assets	694 000	600 000	454 000	576 000
Total Assets	964 000	908 000	811 000	1 005 000
Total Equity	596 000	502 000	374 000	349 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 000	119 000	216 000	295 000
Creditors	0	14 000	13 000	185 000
Unpaid Taxes	195 000	144 000	112 000	86 000
Dividends	0	0	0	0
Other Current Debt	139 000	112 000	96 000	90 000
Total Current Debt	356 000	288 000	221 000	360 000
Total Equity and Debt	964 000	908 000	811 000	1 005 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,94 %	25,3 %	6,68 %	1,72 %
Debt-to-Equity Ratio	0,02	0,24	0,58	0,85
Operating Profit Margin	5,85 %	8,42 %	2,95 %	0,51 %
Current Ratio	1,95	2,08	2,05	1,6
Quick Ratio	2,29	2,69	4,37	2,22
Equity Ratio	0,62	0,55	0,46	0,35
Gross Profit Margin	91,38 %	86,85 %	88,75 %	90,31 %