TØMRERMESTER FINN HANSEN AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

66,23 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 655 000	2 081 000	1 566 000	1 158 000
Net Income	202 000	219 000	211 000	57 000
Total Assets	857 000	702 000	665 000	399 000
Total Equity	305 000	203 000	85 000	74 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 655 000	2 081 000	1 566 000	1 158 000
Expenditure	2 364 000	1 796 000	1 296 000	1 085 000
Operating Profit	291 000	285 000	270 000	73 000
Financial Income	0	0	0	0
Financial Costs	22 000	1 000	0	0
Financial Balance	−22 000	−1 000	0	0
Earnings Before Tax	269 000	284 000	270 000	73 000
Tax	67 000	65 000	60 000	16 000
Net Income	202 000	219 000	211 000	57 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	281 000	327 000	52 000	87 000
Total Current Assets	576 000	375 000	613 000	311 000
Total Assets	857 000	702 000	665 000	399 000
Total Retained Equity	283 000	181 000	62 000	51 000
Total Equity	305 000	203 000	85 000	74 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	552 000	499 000	580 000	324 000
Total Equity and Debt	857 000	702 000	665 000	399 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 655 000	2 081 000	1 566 000	1 158 000
Other Income	0	0	0	0
Revenue	2 655 000	2 081 000	1 566 000	1 158 000
Cost of Goods Sold	1 328 000	874 000	411 000	176 000
Salary Costs	852 000	772 000	736 000	750 000
Depreciation	24 000	24 000	35 000	31 000
Impairment	0	0	0	0
Expenditure	2 364 000	1 796 000	1 296 000	1 085 000
Operating Profit	291 000	285 000	270 000	73 000
Financial Income	0	0	0	0
Financial Costs	22 000	1 000	0	0
Financial Balance	−22 000	−1 000	0	0
Dividends	100 000	100 000	200 000	50 000
Net Income	202 000	219 000	211 000	57 000

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	4 000	28 000	52 000	87 000
Total Tangible Assets	4 000	28 000	52 000	87 000
Total Fiancial Fixed Assets	276 000	299 000	0	0
Total Fixed Assets	281 000	327 000	52 000	87 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	417 000	248 000	593 000	212 000
Total Current Assets	576 000	375 000	613 000	311 000
Total Assets	857 000	702 000	665 000	399 000
Total Equity	305 000	203 000	85 000	74 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	83 000	56 000	64 000	25 000
Unpaid Taxes	137 000	127 000	119 000	96 000
Dividends	100 000	100 000	200 000	50 000
Other Current Debt	165 000	151 000	137 000	135 000
Total Current Debt	552 000	499 000	580 000	324 000
Total Equity and Debt	857 000	702 000	665 000	399 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,23 %	107,88 %	248,24 %	77,03 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	10,96 %	13,7 %	17,24 %	6,3 %
Current Ratio	1,04	0,75	1,06	0,96
Quick Ratio	1,04	0,75	1,06	0,96
Equity Ratio	0,36	0,29	0,13	0,19
Gross Profit Margin	49,98 %	58 %	73,75 %	84,8 %