BRØDRENE HARDANG AS

3690 HJARTDAL

Finances

Share Ownership

Return on Equity

42,93 %

Current Ratio

1,6

Debt-to-Equity Ratio

0,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 696 000	2 208 000	2 170 000	2 148 000
Net Income	565 000	−110 000	41 000	350 000
Total Assets	2 346 000	1 577 000	1 539 000	1 404 000
Total Equity	1 316 000	752 000	862 000	821 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 696 000	2 208 000	2 170 000	2 148 000
Expenditure	2 964 000	2 342 000	2 118 000	1 699 000
Operating Profit	733 000	−134 000	52 000	449 000
Financial Income	6 000	0	0	0
Financial Costs	15 000	7 000	0	0
Financial Balance	−9 000	−7 000	0	0
Earnings Before Tax	724 000	−141 000	52 000	449 000
Tax	159 000	−31 000	12 000	99 000
Net Income	565 000	−110 000	41 000	350 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 360 000	1 083 000	795 000	847 000
Total Current Assets	986 000	494 000	744 000	557 000
Total Assets	2 346 000	1 577 000	1 539 000	1 404 000
Total Retained Equity	1 149 000	584 000	694 000	653 000
Total Equity	1 316 000	752 000	862 000	821 000
Total Long-Term Debt	413 000	311 000	108 000	104 000
Total Current Debt	617 000	513 000	569 000	479 000
Total Equity and Debt	2 346 000	1 577 000	1 539 000	1 404 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 955 000	2 071 000	2 047 000	1 734 000
Other Income	741 000	137 000	123 000	414 000
Revenue	3 696 000	2 208 000	2 170 000	2 148 000
Cost of Goods Sold	125 000	112 000	205 000	142 000
Salary Costs	178 000	175 000	178 000	192 000
Depreciation	157 000	109 000	66 000	20 000
Impairment	0	0	0	0
Expenditure	2 964 000	2 342 000	2 118 000	1 699 000
Operating Profit	733 000	−134 000	52 000	449 000
Financial Income	6 000	0	0	0
Financial Costs	15 000	7 000	0	0
Financial Balance	−9 000	−7 000	0	0
Dividends	0	0	0	0
Net Income	565 000	−110 000	41 000	350 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	82 000	92 000	0	0
Machinery and Plant Facilities	394 000	379 000	257 000	189 000
Fixtures	302 000	290 000	106 000	62 000
Total Tangible Assets	778 000	761 000	363 000	251 000
Total Fiancial Fixed Assets	582 000	322 000	432 000	596 000
Total Fixed Assets	1 360 000	1 083 000	795 000	847 000
Stock	0	16 000	0	0
Total Investments	0	0	0	0
Cash, Bank	304 000	318 000	238 000	133 000
Total Current Assets	986 000	494 000	744 000	557 000
Total Assets	2 346 000	1 577 000	1 539 000	1 404 000
Total Equity	1 316 000	752 000	862 000	821 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	413 000	311 000	108 000	104 000
Creditors	281 000	137 000	244 000	136 000
Unpaid Taxes	8 000	14 000	47 000	47 000
Dividends	0	0	0	0
Other Current Debt	318 000	363 000	270 000	271 000
Total Current Debt	617 000	513 000	569 000	479 000
Total Equity and Debt	2 346 000	1 577 000	1 539 000	1 404 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,93 %	−14,63 %	4,76 %	42,63 %
Debt-to-Equity Ratio	0,31	0,41	0,13	0,13
Operating Profit Margin	19,83 %	−6,07 %	2,4 %	20,9 %
Current Ratio	1,6	0,96	1,31	1,16
Quick Ratio	1,6	0,99	1,31	1,16
Equity Ratio	0,56	0,48	0,56	0,58
Gross Profit Margin	96,62 %	94,93 %	90,55 %	93,39 %