HAMAR INDUSTRIBYGG AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

52,91 %

Current Ratio

1,72

Debt-to-Equity Ratio

3,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 198 000	2 444 000	2 530 000	2 557 000
Net Income	2 512 000	645 000	1 203 000	1 067 000
Total Assets	25 328 000	25 807 000	25 625 000	11 428 000
Total Equity	4 748 000	2 248 000	1 617 000	414 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 198 000	2 444 000	2 530 000	2 557 000
Expenditure	566 000	1 331 000	929 000	944 000
Operating Profit	3 632 000	1 112 000	1 601 000	1 613 000
Financial Income	1 000	1 000	0	0
Financial Costs	412 000	287 000	58 000	245 000
Financial Balance	−411 000	−286 000	−58 000	−245 000
Earnings Before Tax	3 221 000	827 000	1 543 000	1 368 000
Tax	709 000	182 000	340 000	301 000
Net Income	2 512 000	645 000	1 203 000	1 067 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 914 000	22 799 000	22 979 000	9 907 000
Total Current Assets	7 414 000	3 008 000	2 647 000	1 521 000
Total Assets	25 328 000	25 807 000	25 625 000	11 428 000
Total Retained Equity	4 690 000	2 190 000	1 559 000	356 000
Total Equity	4 748 000	2 248 000	1 617 000	414 000
Total Long-Term Debt	16 259 000	19 243 000	19 857 000	6 906 000
Total Current Debt	4 321 000	4 315 000	4 151 000	4 109 000
Total Equity and Debt	25 328 000	25 807 000	25 625 000	11 428 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 198 000	2 444 000	2 530 000	2 557 000
Revenue	4 198 000	2 444 000	2 530 000	2 557 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	6 000	180 000	180 000	180 000
Impairment	0	0	0	0
Expenditure	566 000	1 331 000	929 000	944 000
Operating Profit	3 632 000	1 112 000	1 601 000	1 613 000
Financial Income	1 000	1 000	0	0
Financial Costs	412 000	287 000	58 000	245 000
Financial Balance	−411 000	−286 000	−58 000	−245 000
Dividends	0	0	0	1 000 000
Net Income	2 512 000	645 000	1 203 000	1 067 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 662 000	9 547 000	9 727 000	9 907 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 662 000	9 547 000	9 727 000	9 907 000
Total Fiancial Fixed Assets	16 252 000	13 252 000	13 252 000	0
Total Fixed Assets	17 914 000	22 799 000	22 979 000	9 907 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 004 000	563 000	274 000	257 000
Total Current Assets	7 414 000	3 008 000	2 647 000	1 521 000
Total Assets	25 328 000	25 807 000	25 625 000	11 428 000
Total Equity	4 748 000	2 248 000	1 617 000	414 000
Short-Term Group Debt	3 708 000	4 008 000	0	0
Total Long-Term Debt	16 259 000	19 243 000	19 857 000	6 906 000
Creditors	12 000	133 000	85 000	103 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	1 000 000
Other Current Debt	291 000	34 000	3 732 000	2 708 000
Total Current Debt	4 321 000	4 315 000	4 151 000	4 109 000
Total Equity and Debt	25 328 000	25 807 000	25 625 000	11 428 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,91 %	28,69 %	74,4 %	257,73 %
Debt-to-Equity Ratio	3,42	8,56	12,28	16,68
Operating Profit Margin	86,52 %	45,5 %	63,28 %	63,08 %
Current Ratio	1,72	0,7	0,64	0,37
Quick Ratio	1,72	0,7	0,64	0,37
Equity Ratio	0,19	0,09	0,06	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %