HEMIJEMI AS

0772 OSLO

Finances

Return on Equity

16,98 %

Current Ratio

1,68

Debt-to-Equity Ratio

−1,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	54 000	98 000	1 264 000	669 000
Net Income	−100 000	1 351 000	425 000	12 000
Total Assets	98 000	637 000	777 000	345 000
Total Equity	−589 000	−47 000	316 000	336 000

Income (NOK)	2022	2021	2020	2019
Revenue	54 000	98 000	1 264 000	669 000
Expenditure	64 000	66 000	758 000	657 000
Operating Profit	−10 000	32 000	506 000	13 000
Financial Income	0	1 326 000	0	0
Financial Costs	90 000	1 000	1 000	0
Financial Balance	−90 000	1 325 000	−1 000	0
Earnings Before Tax	−100 000	1 357 000	506 000	12 000
Tax	0	7 000	80 000	0
Net Income	−100 000	1 351 000	425 000	12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 000	585 000	78 000	291 000
Total Current Assets	47 000	52 000	698 000	55 000
Total Assets	98 000	637 000	777 000	345 000
Total Retained Equity	−619 000	−77 000	286 000	306 000
Total Equity	−589 000	−47 000	316 000	336 000
Total Long-Term Debt	658 000	658 000	0	0
Total Current Debt	28 000	26 000	460 000	9 000
Total Equity and Debt	98 000	637 000	777 000	345 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	54 000	98 000	1 264 000	669 000
Other Income	0	0	0	0
Revenue	54 000	98 000	1 264 000	669 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	13 000	16 000	20 000	25 000
Impairment	0	0	0	0
Expenditure	64 000	66 000	758 000	657 000
Operating Profit	−10 000	32 000	506 000	13 000
Financial Income	0	1 326 000	0	0
Financial Costs	90 000	1 000	1 000	0
Financial Balance	−90 000	1 325 000	−1 000	0
Dividends	0	0	240 000	0
Net Income	−100 000	1 351 000	425 000	12 000

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	78 000	98 000
Fixtures	50 000	63 000	0	0
Total Tangible Assets	50 000	63 000	78 000	98 000
Total Fiancial Fixed Assets	0	522 000	0	193 000
Total Fixed Assets	50 000	585 000	78 000	291 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	22 000	52 000	123 000	55 000
Total Current Assets	47 000	52 000	698 000	55 000
Total Assets	98 000	637 000	777 000	345 000
Total Equity	−589 000	−47 000	316 000	336 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	658 000	658 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	−2 000	19 000	140 000	9 000
Dividends	0	0	240 000	0
Other Current Debt	30 000	0	0	0
Total Current Debt	28 000	26 000	460 000	9 000
Total Equity and Debt	98 000	637 000	777 000	345 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,98 %	−2 874,47 %	134,49 %	3,57 %
Debt-to-Equity Ratio	−1,12	−14	0	0
Operating Profit Margin	−18,52 %	32,65 %	40,03 %	1,94 %
Current Ratio	1,68	2	1,52	6,11
Quick Ratio	1,68	2	1,52	6,11
Equity Ratio	−6,01	−0,07	0,41	0,97
Gross Profit Margin	100 %	100 %	100 %	100 %