HOGNA CONSULT AS

7236 HOVIN I GAULDAL

Finances

Return on Equity

101,26 %

Current Ratio

0,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	150 000	0	0	0
Net Income	321 000	−3 000	−3 000	−4 000
Total Assets	1 948 000	376 000	32 000	32 000
Total Equity	317 000	−4 000	−1 000	2 000

Income (NOK)	2022	2021	2020	2019
Revenue	150 000	0	0	0
Expenditure	44 000	4 000	4 000	5 000
Operating Profit	106 000	−4 000	−4 000	−5 000
Financial Income	240 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	240 000	0	0	0
Earnings Before Tax	346 000	−4 000	−4 000	−5 000
Tax	25 000	−1 000	−1 000	−1 000
Net Income	321 000	−3 000	−3 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 550 000	360 000	9 000	8 000
Total Current Assets	398 000	16 000	23 000	24 000
Total Assets	1 948 000	376 000	32 000	32 000
Total Retained Equity	287 000	−34 000	−31 000	−28 000
Total Equity	317 000	−4 000	−1 000	2 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 631 000	380 000	32 000	30 000
Total Equity and Debt	1 948 000	376 000	32 000	32 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	150 000	0	0	0
Other Income	0	0	0	0
Revenue	150 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	1 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	44 000	4 000	4 000	5 000
Operating Profit	106 000	−4 000	−4 000	−5 000
Financial Income	240 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	240 000	0	0	0
Dividends	0	0	0	0
Net Income	321 000	−3 000	−3 000	−4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	10 000	9 000	8 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 550 000	350 000	0	0
Total Fixed Assets	1 550 000	360 000	9 000	8 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	394 000	13 000	20 000	21 000
Total Current Assets	398 000	16 000	23 000	24 000
Total Assets	1 948 000	376 000	32 000	32 000
Total Equity	317 000	−4 000	−1 000	2 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	5 000	2 000	0
Unpaid Taxes	35 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 579 000	375 000	30 000	30 000
Total Current Debt	1 631 000	380 000	32 000	30 000
Total Equity and Debt	1 948 000	376 000	32 000	32 000

Financial indicators	2022	2021	2020	2019
Return on Equity	101,26 %	75 %	300 %	−200 %
Debt-to-Equity Ratio	0	−0	−0	0
Operating Profit Margin	70,67 %	-	-	-
Current Ratio	0,24	0,04	0,72	0,8
Quick Ratio	0,24	0,04	0,72	0,8
Equity Ratio	0,16	−0,01	−0,03	0,06
Gross Profit Margin	100 %	-	-	-