ANTI HAMAR AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

96,99 %

Current Ratio

2,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	33 305 000	30 437 000	24 146 000	16 608 000
Net Income	6 773 000	7 214 000	4 763 000	3 746 000
Total Assets	13 246 000	14 611 000	11 375 000	7 581 000
Total Equity	6 983 000	210 000	2 350 000	1 588 000

Income (NOK)	2022	2021	2020	2019
Revenue	33 305 000	30 437 000	24 146 000	16 608 000
Expenditure	24 616 000	21 177 000	18 039 000	11 804 000
Operating Profit	8 688 000	9 261 000	6 107 000	4 804 000
Financial Income	6 000	2 000	7 000	8 000
Financial Costs	5 000	4 000	6 000	7 000
Financial Balance	1 000	−2 000	1 000	1 000
Earnings Before Tax	8 689 000	9 258 000	6 108 000	4 805 000
Tax	1 915 000	2 044 000	1 345 000	1 059 000
Net Income	6 773 000	7 214 000	4 763 000	3 746 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	405 000	442 000	388 000	308 000
Total Current Assets	12 840 000	14 170 000	10 987 000	7 274 000
Total Assets	13 246 000	14 611 000	11 375 000	7 581 000
Total Retained Equity	6 953 000	180 000	2 320 000	1 558 000
Total Equity	6 983 000	210 000	2 350 000	1 588 000
Total Long-Term Debt	0	0	12 000	10 000
Total Current Debt	6 263 000	14 401 000	9 013 000	5 983 000
Total Equity and Debt	13 246 000	14 611 000	11 375 000	7 581 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	33 305 000	30 437 000	24 146 000	16 608 000
Other Income	0	0	0	0
Revenue	33 305 000	30 437 000	24 146 000	16 608 000
Cost of Goods Sold	8 883 000	7 984 000	7 500 000	3 225 000
Salary Costs	13 185 000	8 938 000	7 289 000	5 928 000
Depreciation	178 000	148 000	113 000	53 000
Impairment	0	0	0	0
Expenditure	24 616 000	21 177 000	18 039 000	11 804 000
Operating Profit	8 688 000	9 261 000	6 107 000	4 804 000
Financial Income	6 000	2 000	7 000	8 000
Financial Costs	5 000	4 000	6 000	7 000
Financial Balance	1 000	−2 000	1 000	1 000
Dividends	0	9 355 000	4 000 000	3 200 000
Net Income	6 773 000	7 214 000	4 763 000	3 746 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	2 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	394 000	439 000	388 000	305 000
Total Tangible Assets	394 000	439 000	388 000	305 000
Total Fiancial Fixed Assets	0	0	0	2 000
Total Fixed Assets	405 000	442 000	388 000	308 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	9 760 000	10 351 000	7 767 000	5 443 000
Total Current Assets	12 840 000	14 170 000	10 987 000	7 274 000
Total Assets	13 246 000	14 611 000	11 375 000	7 581 000
Total Equity	6 983 000	210 000	2 350 000	1 588 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	12 000	10 000
Creditors	404 000	366 000	849 000	272 000
Unpaid Taxes	2 275 000	1 557 000	1 708 000	942 000
Dividends	0	9 355 000	4 000 000	3 200 000
Other Current Debt	1 659 000	10 420 000	5 112 000	3 716 000
Total Current Debt	6 263 000	14 401 000	9 013 000	5 983 000
Total Equity and Debt	13 246 000	14 611 000	11 375 000	7 581 000

Financial indicators	2022	2021	2020	2019
Return on Equity	96,99 %	3 435,24 %	202,68 %	235,89 %
Debt-to-Equity Ratio	0	0	0,01	0,01
Operating Profit Margin	26,09 %	30,43 %	25,29 %	28,93 %
Current Ratio	2,05	0,98	1,22	1,22
Quick Ratio	2,05	0,98	1,22	1,22
Equity Ratio	0,53	0,01	0,21	0,21
Gross Profit Margin	73,33 %	73,77 %	68,94 %	80,58 %