ANDRE HAMMER CONSULTING AS

4790 LILLESAND

Finances

Share Ownership

Return on Equity

72,22 %

Current Ratio

1,58

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	296 000	106 000	117 000	64 000
Net Income	13 000	15 000	−18 000	−18 000
Total Assets	49 000	20 000	0	5 000
Total Equity	18 000	5 000	−10 000	8 000

Income (NOK)	2022	2021	2020	2019
Revenue	296 000	106 000	117 000	64 000
Expenditure	284 000	91 000	135 000	82 000
Operating Profit	13 000	15 000	−18 000	−18 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	13 000	15 000	−18 000	−18 000
Tax	0	0	0	0
Net Income	13 000	15 000	−18 000	−18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	49 000	20 000	0	5 000
Total Assets	49 000	20 000	0	5 000
Total Retained Equity	−12 000	−20 000	−34 000	−16 000
Total Equity	18 000	5 000	−10 000	8 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	31 000	15 000	9 000	−3 000
Total Equity and Debt	49 000	20 000	0	5 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	296 000	106 000	117 000	64 000
Other Income	0	0	0	0
Revenue	296 000	106 000	117 000	64 000
Cost of Goods Sold	155 000	71 000	79 000	42 000
Salary Costs	0	0	0	5 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	284 000	91 000	135 000	82 000
Operating Profit	13 000	15 000	−18 000	−18 000
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	13 000	15 000	−18 000	−18 000

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	34 000	20 000	0	5 000
Total Current Assets	49 000	20 000	0	5 000
Total Assets	49 000	20 000	0	5 000
Total Equity	18 000	5 000	−10 000	8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	14 000	0
Unpaid Taxes	7 000	3 000	−5 000	−3 000
Dividends	0	0	0	0
Other Current Debt	25 000	12 000	0	0
Total Current Debt	31 000	15 000	9 000	−3 000
Total Equity and Debt	49 000	20 000	0	5 000

Financial indicators	2022	2021	2020	2019
Return on Equity	72,22 %	300 %	180 %	−225 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	4,39 %	14,15 %	−15,38 %	−28,13 %
Current Ratio	1,58	1,33	0	−1,67
Quick Ratio	1,58	1,33	0	−1,67
Equity Ratio	0,37	0,25	-	1,6
Gross Profit Margin	47,64 %	33,02 %	32,48 %	34,38 %