HAMSTER AS

0555 OSLO

Finances

Share Ownership

Return on Equity

−82,34 %

Current Ratio

2,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 173 000	11 834 000	13 904 000	20 436 000
Net Income	−1 161 000	203 000	−455 000	−129 000
Total Assets	2 368 000	5 132 000	4 371 000	9 630 000
Total Equity	1 410 000	3 503 000	3 216 000	3 670 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 173 000	11 834 000	13 904 000	20 436 000
Expenditure	5 338 000	11 560 000	14 345 000	20 569 000
Operating Profit	−1 164 000	273 000	−440 000	−133 000
Financial Income	3 000	1 000	4 000	4 000
Financial Costs	0	1 000	−1 000	7 000
Financial Balance	3 000	0	5 000	−3 000
Earnings Before Tax	−1 161 000	272 000	−435 000	−137 000
Tax	0	70 000	19 000	−7 000
Net Income	−1 161 000	203 000	−455 000	−129 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	153 000	15 000	54 000	114 000
Total Current Assets	2 215 000	5 117 000	4 317 000	9 516 000
Total Assets	2 368 000	5 132 000	4 371 000	9 630 000
Total Retained Equity	1 380 000	3 473 000	3 186 000	3 640 000
Total Equity	1 410 000	3 503 000	3 216 000	3 670 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	958 000	1 629 000	1 155 000	5 960 000
Total Equity and Debt	2 368 000	5 132 000	4 371 000	9 630 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 150 000	11 821 000	11 107 000	20 436 000
Other Income	24 000	13 000	2 798 000	0
Revenue	4 173 000	11 834 000	13 904 000	20 436 000
Cost of Goods Sold	1 682 000	6 980 000	7 971 000	9 506 000
Salary Costs	2 519 000	3 644 000	4 961 000	8 723 000
Depreciation	15 000	39 000	41 000	93 000
Impairment	0	0	0	0
Expenditure	5 338 000	11 560 000	14 345 000	20 569 000
Operating Profit	−1 164 000	273 000	−440 000	−133 000
Financial Income	3 000	1 000	4 000	4 000
Financial Costs	0	1 000	−1 000	7 000
Financial Balance	3 000	0	5 000	−3 000
Dividends	931 000	0	0	0
Net Income	−1 161 000	203 000	−455 000	−129 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	19 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	153 000	15 000	54 000	95 000
Total Tangible Assets	153 000	15 000	54 000	95 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	153 000	15 000	54 000	114 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 161 000	3 592 000	2 641 000	3 113 000
Total Current Assets	2 215 000	5 117 000	4 317 000	9 516 000
Total Assets	2 368 000	5 132 000	4 371 000	9 630 000
Total Equity	1 410 000	3 503 000	3 216 000	3 670 000
Short-Term Group Debt	150 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	299 000	269 000	161 000	253 000
Unpaid Taxes	130 000	339 000	332 000	1 733 000
Dividends	931 000	0	0	0
Other Current Debt	379 000	952 000	662 000	3 970 000
Total Current Debt	958 000	1 629 000	1 155 000	5 960 000
Total Equity and Debt	2 368 000	5 132 000	4 371 000	9 630 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−82,34 %	5,8 %	−14,15 %	−3,51 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−27,89 %	2,31 %	−3,16 %	−0,65 %
Current Ratio	2,31	3,14	3,74	1,6
Quick Ratio	2,31	3,14	3,74	1,6
Equity Ratio	0,6	0,68	0,74	0,38
Gross Profit Margin	59,69 %	41,02 %	42,67 %	53,48 %