HOPEN MULTISERVICE AS

6940 EIKEFJORD

Finances

Share Ownership

Return on Equity

20,28 %

Current Ratio

5,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	389 000	75 000	170 000	293 000
Net Income	132 000	−128 000	−37 000	10 000
Total Assets	764 000	531 000	671 000	712 000
Total Equity	651 000	519 000	646 000	684 000

Income (NOK)	2022	2021	2020	2019
Revenue	389 000	75 000	170 000	293 000
Expenditure	241 000	203 000	203 000	271 000
Operating Profit	149 000	−128 000	−33 000	22 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	149 000	−128 000	−33 000	22 000
Tax	17 000	0	4 000	13 000
Net Income	132 000	−128 000	−37 000	10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	113 000	196 000	164 000	266 000
Total Current Assets	650 000	335 000	507 000	446 000
Total Assets	764 000	531 000	671 000	712 000
Total Retained Equity	621 000	489 000	616 000	654 000
Total Equity	651 000	519 000	646 000	684 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	113 000	13 000	24 000	28 000
Total Equity and Debt	764 000	531 000	671 000	712 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	389 000	75 000	170 000	293 000
Other Income	0	0	0	0
Revenue	389 000	75 000	170 000	293 000
Cost of Goods Sold	28 000	10 000	9 000	111 000
Salary Costs	0	0	0	0
Depreciation	83 000	97 000	102 000	99 000
Impairment	0	0	0	0
Expenditure	241 000	203 000	203 000	271 000
Operating Profit	149 000	−128 000	−33 000	22 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	132 000	−128 000	−37 000	10 000

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	113 000	196 000	154 000	257 000
Fixtures	0	0	0	0
Total Tangible Assets	113 000	196 000	154 000	257 000
Total Fiancial Fixed Assets	0	0	9 000	9 000
Total Fixed Assets	113 000	196 000	164 000	266 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	650 000	295 000	507 000	446 000
Total Current Assets	650 000	335 000	507 000	446 000
Total Assets	764 000	531 000	671 000	712 000
Total Equity	651 000	519 000	646 000	684 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	2 000	1 000	−3 000
Unpaid Taxes	78 000	0	20 000	19 000
Dividends	0	0	0	0
Other Current Debt	17 000	11 000	0	0
Total Current Debt	113 000	13 000	24 000	28 000
Total Equity and Debt	764 000	531 000	671 000	712 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,28 %	−24,66 %	−5,73 %	1,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	38,3 %	−170,67 %	−19,41 %	7,51 %
Current Ratio	5,75	25,77	21,13	15,93
Quick Ratio	5,75	25,77	21,13	15,93
Equity Ratio	0,85	0,98	0,96	0,96
Gross Profit Margin	92,8 %	86,67 %	94,71 %	62,12 %