HSN CONSULTING AS

1407 VINTERBRO

Finances

Return on Equity

19,87 %

Current Ratio

80,72

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	49 000
Net Income	1 370 000	9 833 000	111 000	−202 000
Total Assets	8 214 000	7 117 000	1 166 000	1 085 000
Total Equity	6 895 000	5 855 000	23 000	−89 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	49 000
Expenditure	523 000	19 000	1 000	267 000
Operating Profit	−523 000	−19 000	−1 000	−218 000
Financial Income	2 456 000	9 919 000	154 000	54 000
Financial Costs	563 000	68 000	41 000	38 000
Financial Balance	1 893 000	9 851 000	113 000	16 000
Earnings Before Tax	1 370 000	9 833 000	111 000	−202 000
Tax	0	0	0	0
Net Income	1 370 000	9 833 000	111 000	−202 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 644 000	2 500 000	1 090 000	30 000
Total Current Assets	5 570 000	4 617 000	76 000	1 055 000
Total Assets	8 214 000	7 117 000	1 166 000	1 085 000
Total Retained Equity	6 865 000	5 825 000	−7 000	−119 000
Total Equity	6 895 000	5 855 000	23 000	−89 000
Total Long-Term Debt	1 250 000	1 250 000	1 073 000	1 032 000
Total Current Debt	69 000	12 000	70 000	142 000
Total Equity and Debt	8 214 000	7 117 000	1 166 000	1 085 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	49 000
Other Income	0	0	0	0
Revenue	0	0	0	49 000
Cost of Goods Sold	0	0	0	0
Salary Costs	382 000	0	0	0
Depreciation	36 000	0	0	0
Impairment	0	0	0	0
Expenditure	523 000	19 000	1 000	267 000
Operating Profit	−523 000	−19 000	−1 000	−218 000
Financial Income	2 456 000	9 919 000	154 000	54 000
Financial Costs	563 000	68 000	41 000	38 000
Financial Balance	1 893 000	9 851 000	113 000	16 000
Dividends	0	4 000 000	0	0
Net Income	1 370 000	9 833 000	111 000	−202 000

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	145 000	0	0	0
Total Tangible Assets	145 000	0	0	0
Total Fiancial Fixed Assets	2 499 000	2 500 000	1 090 000	30 000
Total Fixed Assets	2 644 000	2 500 000	1 090 000	30 000
Stock	0	0	0	0
Total Investments	3 171 000	4 042 000	0	0
Cash, Bank	2 400 000	573 000	69 000	2 000
Total Current Assets	5 570 000	4 617 000	76 000	1 055 000
Total Assets	8 214 000	7 117 000	1 166 000	1 085 000
Total Equity	6 895 000	5 855 000	23 000	−89 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 250 000	1 250 000	1 073 000	1 032 000
Creditors	2 000	0	0	0
Unpaid Taxes	31 000	9 000	9 000	19 000
Dividends	0	4 000 000	0	0
Other Current Debt	36 000	3 000	61 000	123 000
Total Current Debt	69 000	12 000	70 000	142 000
Total Equity and Debt	8 214 000	7 117 000	1 166 000	1 085 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,87 %	167,94 %	482,61 %	226,97 %
Debt-to-Equity Ratio	0,18	0,21	46,65	−11,6
Operating Profit Margin	-	-	-	−444,9 %
Current Ratio	80,72	384,75	1,09	7,43
Quick Ratio	80,72	384,75	1,09	7,43
Equity Ratio	0,84	0,82	0,02	−0,08
Gross Profit Margin	-	-	-	100 %