HOMETOWN AS

1163 OSLO

Finances

Share Ownership

Return on Equity

861,69 %

Current Ratio

0,11

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 191 000	13 472 000	46 235 000	47 561 000
Net Income	−8 074 000	−254 000	3 463 000	723 000
Total Assets	2 746 000	9 072 000	24 418 000	53 873 000
Total Equity	−937 000	2 122 000	6 576 000	7 246 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 191 000	13 472 000	46 235 000	47 561 000
Expenditure	15 562 000	13 708 000	39 849 000	44 167 000
Operating Profit	−9 372 000	−235 000	6 387 000	3 394 000
Financial Income	2 000	4 000	8 000	14 000
Financial Costs	47 000	95 000	1 951 000	2 508 000
Financial Balance	−45 000	−91 000	−1 943 000	−2 494 000
Earnings Before Tax	−9 417 000	−325 000	4 443 000	900 000
Tax	−1 343 000	−71 000	980 000	177 000
Net Income	−8 074 000	−254 000	3 463 000	723 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 344 000	7 088 000	10 410 000	10 738 000
Total Current Assets	402 000	1 984 000	14 009 000	43 135 000
Total Assets	2 746 000	9 072 000	24 418 000	53 873 000
Total Retained Equity	−7 952 000	122 000	4 576 000	5 246 000
Total Equity	−937 000	2 122 000	6 576 000	7 246 000
Total Long-Term Debt	0	340 000	13 186 000	46 030 000
Total Current Debt	3 683 000	6 610 000	4 657 000	597 000
Total Equity and Debt	2 746 000	9 072 000	24 418 000	53 873 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 148 000	13 472 000	46 235 000	47 466 000
Other Income	43 000	0	0	95 000
Revenue	6 191 000	13 472 000	46 235 000	47 561 000
Cost of Goods Sold	10 359 000	12 222 000	38 411 000	42 352 000
Salary Costs	4 270 000	858 000	654 000	672 000
Depreciation	7 000	125 000	111 000	139 000
Impairment	0	0	0	0
Expenditure	15 562 000	13 708 000	39 849 000	44 167 000
Operating Profit	−9 372 000	−235 000	6 387 000	3 394 000
Financial Income	2 000	4 000	8 000	14 000
Financial Costs	47 000	95 000	1 951 000	2 508 000
Financial Balance	−45 000	−91 000	−1 943 000	−2 494 000
Dividends	0	0	0	0
Net Income	−8 074 000	−254 000	3 463 000	723 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	71 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	29 000	498 000	623 000	556 000
Total Tangible Assets	29 000	498 000	623 000	556 000
Total Fiancial Fixed Assets	2 315 000	6 519 000	9 787 000	10 182 000
Total Fixed Assets	2 344 000	7 088 000	10 410 000	10 738 000
Stock	0	0	12 066 000	42 147 000
Total Investments	0	0	0	0
Cash, Bank	10 000	53 000	11 000	842 000
Total Current Assets	402 000	1 984 000	14 009 000	43 135 000
Total Assets	2 746 000	9 072 000	24 418 000	53 873 000
Total Equity	−937 000	2 122 000	6 576 000	7 246 000
Short-Term Group Debt	0	6 203 000	4 400 000	0
Total Long-Term Debt	0	340 000	13 186 000	46 030 000
Creditors	2 689 000	0	0	−107 000
Unpaid Taxes	512 000	457 000	94 000	219 000
Dividends	0	0	0	0
Other Current Debt	482 000	−50 000	152 000	286 000
Total Current Debt	3 683 000	6 610 000	4 657 000	597 000
Total Equity and Debt	2 746 000	9 072 000	24 418 000	53 873 000

Financial indicators	2022	2021	2020	2019
Return on Equity	861,69 %	−11,97 %	52,66 %	9,98 %
Debt-to-Equity Ratio	−0	0,16	2,01	6,35
Operating Profit Margin	−151,38 %	−1,74 %	13,81 %	7,14 %
Current Ratio	0,11	0,3	3,01	72,25
Quick Ratio	0,11	0,3	−1,89	−1,04
Equity Ratio	−0,34	0,23	0,27	0,13
Gross Profit Margin	−67,32 %	9,28 %	16,92 %	10,95 %