HM BYGG MEHMETI AS

0598 OSLO

Finances

Share Ownership

Return on Equity

267,74 %

Current Ratio

1,09

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 228 000	734 000	774 000	817 000
Net Income	249 000	36 000	25 000	6 000
Total Assets	462 000	184 000	173 000	175 000
Total Equity	93 000	45 000	49 000	74 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 228 000	734 000	774 000	817 000
Expenditure	908 000	688 000	740 000	806 000
Operating Profit	320 000	47 000	33 000	11 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	3 000
Financial Balance	0	0	−1 000	−3 000
Earnings Before Tax	320 000	46 000	32 000	8 000
Tax	71 000	11 000	7 000	2 000
Net Income	249 000	36 000	25 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	63 000	0	0	0
Total Current Assets	399 000	184 000	173 000	175 000
Total Assets	462 000	184 000	173 000	175 000
Total Retained Equity	63 000	15 000	19 000	44 000
Total Equity	93 000	45 000	49 000	74 000
Total Long-Term Debt	3 000	0	0	0
Total Current Debt	366 000	139 000	124 000	100 000
Total Equity and Debt	462 000	184 000	173 000	175 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 228 000	734 000	774 000	817 000
Other Income	0	0	0	0
Revenue	1 228 000	734 000	774 000	817 000
Cost of Goods Sold	152 000	70 000	235 000	167 000
Salary Costs	643 000	503 000	410 000	523 000
Depreciation	4 000	0	0	12 000
Impairment	0	0	0	0
Expenditure	908 000	688 000	740 000	806 000
Operating Profit	320 000	47 000	33 000	11 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	3 000
Financial Balance	0	0	−1 000	−3 000
Dividends	200 000	40 000	50 000	0
Net Income	249 000	36 000	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	0	0
Machinery and Plant Facilities	63 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	63 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	63 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	195 000	53 000	13 000	16 000
Total Current Assets	399 000	184 000	173 000	175 000
Total Assets	462 000	184 000	173 000	175 000
Total Equity	93 000	45 000	49 000	74 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	0	0	0
Creditors	1 000	4 000	2 000	5 000
Unpaid Taxes	39 000	40 000	31 000	54 000
Dividends	200 000	40 000	50 000	0
Other Current Debt	57 000	44 000	33 000	39 000
Total Current Debt	366 000	139 000	124 000	100 000
Total Equity and Debt	462 000	184 000	173 000	175 000

Financial indicators	2022	2021	2020	2019
Return on Equity	267,74 %	80 %	51,02 %	8,11 %
Debt-to-Equity Ratio	0,03	0	0	0
Operating Profit Margin	26,06 %	6,4 %	4,26 %	1,35 %
Current Ratio	1,09	1,32	1,4	1,75
Quick Ratio	1,09	1,32	1,4	1,75
Equity Ratio	0,2	0,24	0,28	0,42
Gross Profit Margin	87,62 %	90,46 %	69,64 %	79,56 %