DUPPEDITTEN HAMAR AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

306,88 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 228 000	10 457 000	8 678 000	7 533 000
Net Income	1 071 000	2 376 000	895 000	−167 000
Total Assets	5 053 000	5 245 000	2 689 000	1 620 000
Total Equity	349 000	278 000	202 000	106 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 228 000	10 457 000	8 678 000	7 533 000
Expenditure	7 828 000	7 411 000	7 523 000	7 727 000
Operating Profit	1 399 000	3 046 000	1 155 000	−193 000
Financial Income	0	0	0	0
Financial Costs	1 000	−2 000	3 000	1 000
Financial Balance	−1 000	2 000	−3 000	−1 000
Earnings Before Tax	1 398 000	3 044 000	1 152 000	−194 000
Tax	327 000	668 000	257 000	−27 000
Net Income	1 071 000	2 376 000	895 000	−167 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	45 000	57 000	0	15 000
Total Current Assets	5 008 000	5 188 000	2 689 000	1 605 000
Total Assets	5 053 000	5 245 000	2 689 000	1 620 000
Total Retained Equity	199 000	128 000	52 000	−44 000
Total Equity	349 000	278 000	202 000	106 000
Total Long-Term Debt	0	0	0	600 000
Total Current Debt	4 705 000	4 968 000	2 487 000	914 000
Total Equity and Debt	5 053 000	5 245 000	2 689 000	1 620 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 228 000	10 457 000	8 668 000	7 533 000
Other Income	0	0	11 000	0
Revenue	9 228 000	10 457 000	8 678 000	7 533 000
Cost of Goods Sold	4 647 000	4 885 000	4 816 000	4 131 000
Salary Costs	1 630 000	1 237 000	1 475 000	2 233 000
Depreciation	12 000	3 000	15 000	194 000
Impairment	0	0	0	0
Expenditure	7 828 000	7 411 000	7 523 000	7 727 000
Operating Profit	1 399 000	3 046 000	1 155 000	−193 000
Financial Income	0	0	0	0
Financial Costs	1 000	−2 000	3 000	1 000
Financial Balance	−1 000	2 000	−3 000	−1 000
Dividends	1 000 000	2 300 000	800 000	0
Net Income	1 071 000	2 376 000	895 000	−167 000

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	45 000	57 000	0	15 000
Total Tangible Assets	45 000	57 000	0	15 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	45 000	57 000	0	15 000
Stock	3 137 000	3 478 000	1 493 000	1 237 000
Total Investments	0	0	0	0
Cash, Bank	3 420 000	3 372 000	1 040 000	335 000
Total Current Assets	5 008 000	5 188 000	2 689 000	1 605 000
Total Assets	5 053 000	5 245 000	2 689 000	1 620 000
Total Equity	349 000	278 000	202 000	106 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	600 000
Creditors	2 000	0	30 000	35 000
Unpaid Taxes	667 000	786 000	701 000	602 000
Dividends	1 000 000	2 300 000	800 000	0
Other Current Debt	2 713 000	1 214 000	699 000	278 000
Total Current Debt	4 705 000	4 968 000	2 487 000	914 000
Total Equity and Debt	5 053 000	5 245 000	2 689 000	1 620 000

Financial indicators	2022	2021	2020	2019
Return on Equity	306,88 %	854,68 %	443,07 %	−157,55 %
Debt-to-Equity Ratio	0	0	0	5,66
Operating Profit Margin	15,16 %	29,13 %	13,31 %	−2,56 %
Current Ratio	1,06	1,04	1,08	1,76
Quick Ratio	3,19	3,48	2,71	−4,97
Equity Ratio	0,07	0,05	0,08	0,07
Gross Profit Margin	49,64 %	53,28 %	44,5 %	45,16 %