HUNSHAMMER AS

2019 SKEDSMOKORSET

Finances

Return on Equity

−17,73 %

Current Ratio

1,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	86 000	468 000	452 000	584 000
Net Income	−238 000	1 000	49 000	974 000
Total Assets	1 470 000	1 633 000	1 760 000	2 141 000
Total Equity	1 342 000	1 580 000	1 579 000	1 530 000

Income (NOK)	2022	2021	2020	2019
Revenue	86 000	468 000	452 000	584 000
Expenditure	324 000	362 000	390 000	294 000
Operating Profit	−238 000	106 000	63 000	290 000
Financial Income	0	0	0	749 000
Financial Costs	0	87 000	0	1 000
Financial Balance	0	−87 000	0	748 000
Earnings Before Tax	−238 000	19 000	62 000	1 038 000
Tax	0	18 000	14 000	64 000
Net Income	−238 000	1 000	49 000	974 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 227 000	1 402 000	1 632 000	1 870 000
Total Current Assets	243 000	231 000	128 000	270 000
Total Assets	1 470 000	1 633 000	1 760 000	2 141 000
Total Retained Equity	1 042 000	1 280 000	1 279 000	1 230 000
Total Equity	1 342 000	1 580 000	1 579 000	1 530 000
Total Long-Term Debt	0	0	15 000	36 000
Total Current Debt	128 000	53 000	166 000	574 000
Total Equity and Debt	1 470 000	1 633 000	1 760 000	2 141 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 000	62 000	0	178 000
Other Income	71 000	405 000	452 000	406 000
Revenue	86 000	468 000	452 000	584 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	276 000	280 000	277 000	230 000
Impairment	0	0	0	0
Expenditure	324 000	362 000	390 000	294 000
Operating Profit	−238 000	106 000	63 000	290 000
Financial Income	0	0	0	749 000
Financial Costs	0	87 000	0	1 000
Financial Balance	0	−87 000	0	748 000
Dividends	0	0	0	0
Net Income	−238 000	1 000	49 000	974 000

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	249 000	525 000	805 000	1 044 000
Total Tangible Assets	249 000	525 000	805 000	1 044 000
Total Fiancial Fixed Assets	977 000	877 000	827 000	827 000
Total Fixed Assets	1 227 000	1 402 000	1 632 000	1 870 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	165 000	231 000	128 000	135 000
Total Current Assets	243 000	231 000	128 000	270 000
Total Assets	1 470 000	1 633 000	1 760 000	2 141 000
Total Equity	1 342 000	1 580 000	1 579 000	1 530 000
Short-Term Group Debt	0	−34 000	−29 000	10 000
Total Long-Term Debt	0	0	15 000	36 000
Creditors	1 000	20 000	1 000	4 000
Unpaid Taxes	8 000	9 000	16 000	31 000
Dividends	0	0	0	0
Other Current Debt	119 000	23 000	143 000	471 000
Total Current Debt	128 000	53 000	166 000	574 000
Total Equity and Debt	1 470 000	1 633 000	1 760 000	2 141 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−17,73 %	0,06 %	3,1 %	63,66 %
Debt-to-Equity Ratio	0	0	0,01	0,02
Operating Profit Margin	−276,74 %	22,65 %	13,94 %	49,66 %
Current Ratio	1,9	4,36	0,77	0,47
Quick Ratio	1,9	4,36	0,77	0,47
Equity Ratio	0,91	0,97	0,9	0,71
Gross Profit Margin	100 %	100 %	100 %	100 %