HVAMSVINGEN 5 AS

0661 OSLO

Finances

Share Ownership

Return on Equity

433,6 %

Current Ratio

0,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 214 000	6 811 000	6 702 000	6 575 000
Net Income	3 239 000	4 488 000	4 119 000	3 660 000
Total Assets	5 996 000	5 964 000	5 624 000	5 444 000
Total Equity	747 000	371 000	−16 000	31 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 214 000	6 811 000	6 702 000	6 575 000
Expenditure	2 075 000	1 059 000	1 422 000	1 867 000
Operating Profit	4 140 000	5 751 000	5 280 000	4 708 000
Financial Income	18 000	6 000	8 000	4 000
Financial Costs	4 000	4 000	8 000	19 000
Financial Balance	14 000	2 000	0	−15 000
Earnings Before Tax	4 153 000	5 753 000	5 280 000	4 693 000
Tax	914 000	1 266 000	1 162 000	1 032 000
Net Income	3 239 000	4 488 000	4 119 000	3 660 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 569 000	3 709 000	3 838 000	4 440 000
Total Current Assets	1 427 000	2 255 000	1 786 000	1 004 000
Total Assets	5 996 000	5 964 000	5 624 000	5 444 000
Total Retained Equity	647 000	271 000	−116 000	0
Total Equity	747 000	371 000	−16 000	31 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 249 000	5 593 000	5 640 000	5 413 000
Total Equity and Debt	5 996 000	5 964 000	5 624 000	5 444 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	6 214 000	6 811 000	6 702 000	6 575 000
Revenue	6 214 000	6 811 000	6 702 000	6 575 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	135 000	170 000	766 000	1 041 000
Impairment	0	0	0	0
Expenditure	2 075 000	1 059 000	1 422 000	1 867 000
Operating Profit	4 140 000	5 751 000	5 280 000	4 708 000
Financial Income	18 000	6 000	8 000	4 000
Financial Costs	4 000	4 000	8 000	19 000
Financial Balance	14 000	2 000	0	−15 000
Dividends	0	0	0	0
Net Income	3 239 000	4 488 000	4 119 000	3 660 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 824 000	1 930 000	2 039 000	2 026 000
Real Eastate	2 746 000	1 779 000	1 799 000	2 415 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 746 000	1 779 000	1 799 000	2 415 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 569 000	3 709 000	3 838 000	4 440 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	1 427 000	2 255 000	1 786 000	1 004 000
Total Assets	5 996 000	5 964 000	5 624 000	5 444 000
Total Equity	747 000	371 000	−16 000	31 000
Short-Term Group Debt	3 671 000	5 256 000	5 342 000	5 139 000
Total Long-Term Debt	0	0	0	0
Creditors	607 000	116 000	84 000	25 000
Unpaid Taxes	0	220 000	215 000	249 000
Dividends	0	0	0	0
Other Current Debt	971 000	0	0	0
Total Current Debt	5 249 000	5 593 000	5 640 000	5 413 000
Total Equity and Debt	5 996 000	5 964 000	5 624 000	5 444 000

Financial indicators	2022	2021	2020	2019
Return on Equity	433,6 %	1 209,7 %	−25 743,75 %	11 806,45 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	66,62 %	84,44 %	78,78 %	71,6 %
Current Ratio	0,27	0,4	0,32	0,19
Quick Ratio	0,27	0,4	0,32	0,19
Equity Ratio	0,12	0,06	−0	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %