HJEMMEOPPUSSERNE AS

4052 RØYNEBERG

Finances

Share Ownership

Return on Equity

539,29 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 797 000	2 071 000	1 540 000	1 257 000
Net Income	151 000	−135 000	20 000	−20 000
Total Assets	460 000	134 000	234 000	261 000
Total Equity	28 000	−123 000	12 000	−8 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 797 000	2 071 000	1 540 000	1 257 000
Expenditure	2 641 000	2 206 000	1 513 000	1 277 000
Operating Profit	156 000	−135 000	27 000	−20 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	156 000	−135 000	27 000	−20 000
Tax	4 000	0	7 000	0
Net Income	151 000	−135 000	20 000	−20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 000	0	13 000	19 000
Total Current Assets	457 000	134 000	221 000	242 000
Total Assets	460 000	134 000	234 000	261 000
Total Retained Equity	−2 000	−153 000	−18 000	−38 000
Total Equity	28 000	−123 000	12 000	−8 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	431 000	257 000	222 000	269 000
Total Equity and Debt	460 000	134 000	234 000	261 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 797 000	2 071 000	1 515 000	1 257 000
Other Income	0	0	25 000	0
Revenue	2 797 000	2 071 000	1 540 000	1 257 000
Cost of Goods Sold	1 790 000	1 174 000	444 000	329 000
Salary Costs	416 000	647 000	725 000	693 000
Depreciation	0	0	6 000	6 000
Impairment	0	0	0	0
Expenditure	2 641 000	2 206 000	1 513 000	1 277 000
Operating Profit	156 000	−135 000	27 000	−20 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	151 000	−135 000	20 000	−20 000

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	13 000	19 000
Total Tangible Assets	0	0	13 000	19 000
Total Fiancial Fixed Assets	3 000	0	0	0
Total Fixed Assets	3 000	0	13 000	19 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	47 000	93 000	177 000	139 000
Total Current Assets	457 000	134 000	221 000	242 000
Total Assets	460 000	134 000	234 000	261 000
Total Equity	28 000	−123 000	12 000	−8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	166 000	62 000	35 000	81 000
Unpaid Taxes	152 000	98 000	117 000	130 000
Dividends	0	0	0	0
Other Current Debt	109 000	97 000	62 000	58 000
Total Current Debt	431 000	257 000	222 000	269 000
Total Equity and Debt	460 000	134 000	234 000	261 000

Financial indicators	2022	2021	2020	2019
Return on Equity	539,29 %	109,76 %	166,67 %	250 %
Debt-to-Equity Ratio	0	−0	0	−0
Operating Profit Margin	5,58 %	−6,52 %	1,75 %	−1,59 %
Current Ratio	1,06	0,52	1	0,9
Quick Ratio	1,06	0,52	1	0,9
Equity Ratio	0,06	−0,92	0,05	−0,03
Gross Profit Margin	36 %	43,31 %	71,17 %	73,83 %