INGENIØR HÅVARD HANSEN AS

1613 FREDRIKSTAD

Finances

Return on Equity

25,15 %

Current Ratio

0,88

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 815 000	1 709 000	2 117 000	1 409 000
Net Income	125 000	98 000	−3 000	48 000
Total Assets	1 231 000	818 000	1 174 000	653 000
Total Equity	497 000	372 000	274 000	278 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 815 000	1 709 000	2 117 000	1 409 000
Expenditure	2 665 000	1 566 000	2 086 000	1 340 000
Operating Profit	149 000	142 000	30 000	69 000
Financial Income	5 000	5 000	5 000	4 000
Financial Costs	4 000	12 000	13 000	11 000
Financial Balance	1 000	−7 000	−8 000	−7 000
Earnings Before Tax	150 000	135 000	22 000	62 000
Tax	25 000	37 000	25 000	15 000
Net Income	125 000	98 000	−3 000	48 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	609 000	593 000	543 000	337 000
Total Current Assets	623 000	225 000	631 000	317 000
Total Assets	1 231 000	818 000	1 174 000	653 000
Total Retained Equity	467 000	342 000	244 000	248 000
Total Equity	497 000	372 000	274 000	278 000
Total Long-Term Debt	29 000	125 000	222 000	118 000
Total Current Debt	706 000	321 000	678 000	257 000
Total Equity and Debt	1 231 000	818 000	1 174 000	653 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 815 000	1 709 000	2 116 000	1 409 000
Other Income	0	0	0	0
Revenue	2 815 000	1 709 000	2 117 000	1 409 000
Cost of Goods Sold	0	3 000	5 000	2 000
Salary Costs	2 071 000	1 128 000	1 580 000	861 000
Depreciation	0	13 000	39 000	39 000
Impairment	0	0	0	0
Expenditure	2 665 000	1 566 000	2 086 000	1 340 000
Operating Profit	149 000	142 000	30 000	69 000
Financial Income	5 000	5 000	5 000	4 000
Financial Costs	4 000	12 000	13 000	11 000
Financial Balance	1 000	−7 000	−8 000	−7 000
Dividends	0	0	0	0
Net Income	125 000	98 000	−3 000	48 000

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	0	0	0	0
Fixtures	0	0	13 000	52 000
Total Tangible Assets	0	0	13 000	52 000
Total Fiancial Fixed Assets	609 000	593 000	530 000	285 000
Total Fixed Assets	609 000	593 000	543 000	337 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	399 000	93 000	209 000	103 000
Total Current Assets	623 000	225 000	631 000	317 000
Total Assets	1 231 000	818 000	1 174 000	653 000
Total Equity	497 000	372 000	274 000	278 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	29 000	125 000	222 000	118 000
Creditors	31 000	23 000	26 000	20 000
Unpaid Taxes	441 000	132 000	469 000	136 000
Dividends	0	0	0	0
Other Current Debt	209 000	128 000	158 000	86 000
Total Current Debt	706 000	321 000	678 000	257 000
Total Equity and Debt	1 231 000	818 000	1 174 000	653 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,15 %	26,34 %	−1,09 %	17,27 %
Debt-to-Equity Ratio	0,06	0,34	0,81	0,42
Operating Profit Margin	5,29 %	8,31 %	1,42 %	4,9 %
Current Ratio	0,88	0,7	0,93	1,23
Quick Ratio	0,88	0,7	0,93	1,23
Equity Ratio	0,4	0,45	0,23	0,43
Gross Profit Margin	100 %	99,82 %	99,76 %	99,86 %