HOPPEKONGEN AS

2822 BYBRUA

Finances

Share Ownership

Return on Equity

−34,52 %

Current Ratio

1,04

Debt-to-Equity Ratio

−1,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	46 000	7 000	13 000	105 000
Net Income	29 000	−88 000	−4 000	26 000
Total Assets	25 000	10 000	5 000	1 000
Total Equity	−84 000	−113 000	−25 000	−22 000

Income (NOK)	2022	2021	2020	2019
Revenue	46 000	7 000	13 000	105 000
Expenditure	15 000	95 000	17 000	78 000
Operating Profit	31 000	−87 000	−4 000	27 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	0	2 000
Financial Balance	−2 000	0	0	−2 000
Earnings Before Tax	29 000	−88 000	−4 000	26 000
Tax	0	0	0	0
Net Income	29 000	−88 000	−4 000	26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	25 000	10 000	5 000	1 000
Total Assets	25 000	10 000	5 000	1 000
Total Retained Equity	−134 000	−163 000	−75 000	−72 000
Total Equity	−84 000	−113 000	−25 000	−22 000
Total Long-Term Debt	86 000	93 000	8 000	8 000
Total Current Debt	24 000	30 000	22 000	14 000
Total Equity and Debt	25 000	10 000	5 000	1 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	46 000	7 000	13 000	105 000
Other Income	0	0	0	0
Revenue	46 000	7 000	13 000	105 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	15 000	95 000	17 000	78 000
Operating Profit	31 000	−87 000	−4 000	27 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	0	2 000
Financial Balance	−2 000	0	0	−2 000
Dividends	0	0	0	0
Net Income	29 000	−88 000	−4 000	26 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	24 000	4 000	5 000	0
Total Current Assets	25 000	10 000	5 000	1 000
Total Assets	25 000	10 000	5 000	1 000
Total Equity	−84 000	−113 000	−25 000	−22 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	86 000	93 000	8 000	8 000
Creditors	24 000	28 000	20 000	14 000
Unpaid Taxes	0	2 000	3 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	24 000	30 000	22 000	14 000
Total Equity and Debt	25 000	10 000	5 000	1 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−34,52 %	77,88 %	16 %	−118,18 %
Debt-to-Equity Ratio	−1,02	−0,82	−0,32	−0,36
Operating Profit Margin	67,39 %	−1 242,86 %	−30,77 %	25,71 %
Current Ratio	1,04	0,33	0,23	0,07
Quick Ratio	1,04	0,33	0,23	0,07
Equity Ratio	−3,36	−11,3	−5	−22
Gross Profit Margin	100 %	100 %	100 %	100 %