HOPPENSPRETT BJØRKMO AS

2069 JESSHEIM

Finances

Share Ownership

Return on Equity

−342,59 %

Current Ratio

0,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 601 000	3 647 000	3 383 000	3 879 000
Net Income	−185 000	427 000	315 000	379 000
Total Assets	633 000	1 723 000	1 314 000	1 127 000
Total Equity	54 000	1 139 000	712 000	397 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 601 000	3 647 000	3 383 000	3 879 000
Expenditure	3 789 000	3 100 000	2 979 000	3 430 000
Operating Profit	−188 000	547 000	403 000	449 000
Financial Income	0	1 000	2 000	4 000
Financial Costs	1 000	0	1 000	1 000
Financial Balance	−1 000	1 000	1 000	3 000
Earnings Before Tax	−188 000	547 000	404 000	453 000
Tax	−3 000	121 000	89 000	74 000
Net Income	−185 000	427 000	315 000	379 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	257 000	277 000	29 000	0
Total Current Assets	376 000	1 446 000	1 285 000	1 127 000
Total Assets	633 000	1 723 000	1 314 000	1 127 000
Total Retained Equity	−75 000	1 010 000	583 000	268 000
Total Equity	54 000	1 139 000	712 000	397 000
Total Long-Term Debt	0	3 000	1 000	0
Total Current Debt	579 000	581 000	600 000	730 000
Total Equity and Debt	633 000	1 723 000	1 314 000	1 127 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	651 000	688 000	624 000	656 000
Other Income	2 950 000	2 959 000	2 760 000	3 224 000
Revenue	3 601 000	3 647 000	3 383 000	3 879 000
Cost of Goods Sold	54 000	54 000	56 000	69 000
Salary Costs	2 962 000	2 395 000	2 326 000	2 825 000
Depreciation	20 000	7 000	2 000	0
Impairment	0	0	0	0
Expenditure	3 789 000	3 100 000	2 979 000	3 430 000
Operating Profit	−188 000	547 000	403 000	449 000
Financial Income	0	1 000	2 000	4 000
Financial Costs	1 000	0	1 000	1 000
Financial Balance	−1 000	1 000	1 000	3 000
Dividends	0	0	0	0
Net Income	−185 000	427 000	315 000	379 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	234 000	252 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	23 000	26 000	29 000	0
Total Tangible Assets	257 000	277 000	29 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	257 000	277 000	29 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	183 000	1 207 000	1 088 000	783 000
Total Current Assets	376 000	1 446 000	1 285 000	1 127 000
Total Assets	633 000	1 723 000	1 314 000	1 127 000
Total Equity	54 000	1 139 000	712 000	397 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	1 000	0
Creditors	47 000	10 000	27 000	−7 000
Unpaid Taxes	174 000	117 000	147 000	295 000
Dividends	0	0	0	0
Other Current Debt	359 000	336 000	339 000	368 000
Total Current Debt	579 000	581 000	600 000	730 000
Total Equity and Debt	633 000	1 723 000	1 314 000	1 127 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−342,59 %	37,49 %	44,24 %	95,47 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−5,22 %	15 %	11,91 %	11,58 %
Current Ratio	0,65	2,49	2,14	1,54
Quick Ratio	0,65	2,49	2,14	1,54
Equity Ratio	0,09	0,66	0,54	0,35
Gross Profit Margin	98,5 %	98,52 %	98,34 %	98,22 %