HOGNA VERI AS

7387 SINGSÅS

Finances

Return on Equity

38,06 %

Current Ratio

0,32

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 284 000	968 000	1 687 000	42 000
Net Income	872 000	−509 000	1 238 000	−92 000
Total Assets	4 294 000	3 732 000	4 283 000	2 480 000
Total Equity	2 291 000	1 419 000	1 967 000	729 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 284 000	968 000	1 687 000	42 000
Expenditure	163 000	140 000	144 000	134 000
Operating Profit	1 120 000	828 000	1 543 000	−91 000
Financial Income	1 000	1 000	0	0
Financial Costs	1 000	1 155 000	1 000	2 000
Financial Balance	0	−1 154 000	−1 000	−2 000
Earnings Before Tax	1 120 000	−326 000	1 543 000	−92 000
Tax	248 000	182 000	305 000	0
Net Income	872 000	−509 000	1 238 000	−92 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 870 000	3 582 000	3 435 000	2 459 000
Total Current Assets	424 000	150 000	848 000	21 000
Total Assets	4 294 000	3 732 000	4 283 000	2 480 000
Total Retained Equity	2 191 000	1 319 000	1 867 000	629 000
Total Equity	2 291 000	1 419 000	1 967 000	729 000
Total Long-Term Debt	674 000	671 000	669 000	664 000
Total Current Debt	1 328 000	1 642 000	1 647 000	1 087 000
Total Equity and Debt	4 294 000	3 732 000	4 283 000	2 480 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 284 000	948 000	1 687 000	42 000
Other Income	0	20 000	0	0
Revenue	1 284 000	968 000	1 687 000	42 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 000	0	10 000	10 000
Impairment	0	0	0	0
Expenditure	163 000	140 000	144 000	134 000
Operating Profit	1 120 000	828 000	1 543 000	−91 000
Financial Income	1 000	1 000	0	0
Financial Costs	1 000	1 155 000	1 000	2 000
Financial Balance	0	−1 154 000	−1 000	−2 000
Dividends	0	0	0	0
Net Income	872 000	−509 000	1 238 000	−92 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 000	10 000	10 000	10 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	50 000	59 000
Fixtures	108 000	0	0	0
Total Tangible Assets	108 000	0	50 000	59 000
Total Fiancial Fixed Assets	3 752 000	3 572 000	3 376 000	2 390 000
Total Fixed Assets	3 870 000	3 582 000	3 435 000	2 459 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	222 000	27 000	687 000	8 000
Total Current Assets	424 000	150 000	848 000	21 000
Total Assets	4 294 000	3 732 000	4 283 000	2 480 000
Total Equity	2 291 000	1 419 000	1 967 000	729 000
Short-Term Group Debt	0	0	0	35 000
Total Long-Term Debt	674 000	671 000	669 000	664 000
Creditors	37 000	12 000	21 000	7 000
Unpaid Taxes	12 000	46 000	378 000	0
Dividends	0	0	0	0
Other Current Debt	1 034 000	1 404 000	949 000	1 045 000
Total Current Debt	1 328 000	1 642 000	1 647 000	1 087 000
Total Equity and Debt	4 294 000	3 732 000	4 283 000	2 480 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,06 %	−35,87 %	62,94 %	−12,62 %
Debt-to-Equity Ratio	0,29	0,47	0,34	0,91
Operating Profit Margin	87,23 %	85,54 %	91,46 %	−216,67 %
Current Ratio	0,32	0,09	0,51	0,02
Quick Ratio	0,32	0,09	0,51	0,02
Equity Ratio	0,53	0,38	0,46	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %