HØNSEGASSING AS

7730 BEITSTAD

Finances

Share Ownership

Return on Equity

−17,25 %

Current Ratio

1,44

Debt-to-Equity Ratio

0,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 431 000	1 295 000	1 341 000	1 159 000
Net Income	−49 000	55 000	94 000	141 000
Total Assets	747 000	696 000	614 000	437 000
Total Equity	284 000	334 000	369 000	275 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 431 000	1 295 000	1 341 000	1 159 000
Expenditure	1 482 000	1 221 000	1 220 000	979 000
Operating Profit	−50 000	73 000	122 000	179 000
Financial Income	1 000	0	0	2 000
Financial Costs	14 000	3 000	1 000	0
Financial Balance	−13 000	−3 000	−1 000	2 000
Earnings Before Tax	−63 000	70 000	121 000	181 000
Tax	−14 000	15 000	27 000	40 000
Net Income	−49 000	55 000	94 000	141 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	266 000	299 000	88 000	127 000
Total Current Assets	481 000	398 000	527 000	310 000
Total Assets	747 000	696 000	614 000	437 000
Total Retained Equity	184 000	234 000	269 000	183 000
Total Equity	284 000	334 000	369 000	275 000
Total Long-Term Debt	130 000	153 000	0	0
Total Current Debt	333 000	210 000	245 000	162 000
Total Equity and Debt	747 000	696 000	614 000	437 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 332 000	1 241 000	1 311 000	1 156 000
Other Income	100 000	54 000	30 000	3 000
Revenue	1 431 000	1 295 000	1 341 000	1 159 000
Cost of Goods Sold	89 000	177 000	139 000	171 000
Salary Costs	926 000	554 000	746 000	580 000
Depreciation	42 000	38 000	41 000	45 000
Impairment	0	0	0	0
Expenditure	1 482 000	1 221 000	1 220 000	979 000
Operating Profit	−50 000	73 000	122 000	179 000
Financial Income	1 000	0	0	2 000
Financial Costs	14 000	3 000	1 000	0
Financial Balance	−13 000	−3 000	−1 000	2 000
Dividends	0	90 000	0	0
Net Income	−49 000	55 000	94 000	141 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	14 000	0	11 000	9 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	252 000	43 000	59 000	87 000
Fixtures	0	256 000	18 000	31 000
Total Tangible Assets	252 000	299 000	77 000	118 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	266 000	299 000	88 000	127 000
Stock	28 000	40 000	40 000	40 000
Total Investments	0	0	0	0
Cash, Bank	132 000	110 000	380 000	125 000
Total Current Assets	481 000	398 000	527 000	310 000
Total Assets	747 000	696 000	614 000	437 000
Total Equity	284 000	334 000	369 000	275 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	130 000	153 000	0	0
Creditors	41 000	29 000	−14 000	−14 000
Unpaid Taxes	143 000	35 000	156 000	76 000
Dividends	0	90 000	0	0
Other Current Debt	148 000	51 000	74 000	59 000
Total Current Debt	333 000	210 000	245 000	162 000
Total Equity and Debt	747 000	696 000	614 000	437 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−17,25 %	16,47 %	25,47 %	51,27 %
Debt-to-Equity Ratio	0,46	0,46	0	0
Operating Profit Margin	−3,49 %	5,64 %	9,1 %	15,44 %
Current Ratio	1,44	1,9	2,15	1,91
Quick Ratio	1,58	2,34	2,57	2,54
Equity Ratio	0,38	0,48	0,6	0,63
Gross Profit Margin	93,78 %	86,33 %	89,63 %	85,25 %