HNT KONSULT AS

1543 VESTBY

Finances

Share Ownership

Return on Equity

100,15 %

Current Ratio

0,77

Debt-to-Equity Ratio

−0

Key figures (NOK)	2021	2020	2019	2018
Revenue	342 000	2 791 000	1 461 000	348 000
Net Income	−652 000	−3 000	0	−10 000
Total Assets	2 259 000	2 009 000	258 000	133 000
Total Equity	−651 000	1 000	5 000	6 000

Income (NOK)	2021	2020	2019	2018
Revenue	342 000	2 791 000	1 461 000	348 000
Expenditure	994 000	2 794 000	1 461 000	357 000
Operating Profit	−652 000	−3 000	0	−10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−652 000	−3 000	0	−10 000
Tax	0	0	0	0
Net Income	−652 000	−3 000	0	−10 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	10 000	10 000	10 000	0
Total Current Assets	2 249 000	1 999 000	248 000	133 000
Total Assets	2 259 000	2 009 000	258 000	133 000
Total Retained Equity	−679 000	−27 000	−24 000	−24 000
Total Equity	−651 000	1 000	5 000	6 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 909 000	2 007 000	253 000	128 000
Total Equity and Debt	2 259 000	2 009 000	258 000	133 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	342 000	2 779 000	1 461 000	348 000
Other Income	0	12 000	0	0
Revenue	342 000	2 791 000	1 461 000	348 000
Cost of Goods Sold	124 000	333 000	31 000	16 000
Salary Costs	6 000	227 000	41 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	994 000	2 794 000	1 461 000	357 000
Operating Profit	−652 000	−3 000	0	−10 000
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	−652 000	−3 000	0	−10 000

Balance details (NOK)	2021	2020	2019	2018
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	10 000	10 000	10 000	0
Total Fixed Assets	10 000	10 000	10 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	401 000	149 000	32 000	130 000
Total Current Assets	2 249 000	1 999 000	248 000	133 000
Total Assets	2 259 000	2 009 000	258 000	133 000
Total Equity	−651 000	1 000	5 000	6 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 529 000	1 947 000	208 000	81 000
Unpaid Taxes	−3 000	−171 000	−14 000	7 000
Dividends	0	0	0	0
Other Current Debt	383 000	232 000	59 000	40 000
Total Current Debt	2 909 000	2 007 000	253 000	128 000
Total Equity and Debt	2 259 000	2 009 000	258 000	133 000

Financial indicators	2021	2020	2019	2018
Return on Equity	100,15 %	−300 %	0 %	−166,67 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−190,64 %	−0,11 %	0 %	−2,87 %
Current Ratio	0,77	1	0,98	1,04
Quick Ratio	0,77	1	0,98	1,04
Equity Ratio	−0,29	0	0,02	0,05
Gross Profit Margin	63,74 %	88,07 %	97,88 %	95,4 %