HN BYGG AS

4823 NEDENES

Finances

Return on Equity

79,07 %

Current Ratio

6,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 118 000	3 472 000	3 433 000	2 591 000
Net Income	10 921 000	1 011 000	1 134 000	722 000
Total Assets	15 995 000	4 027 000	3 040 000	2 060 000
Total Equity	13 812 000	2 891 000	1 880 000	746 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 118 000	3 472 000	3 433 000	2 591 000
Expenditure	2 789 000	2 496 000	2 012 000	1 665 000
Operating Profit	1 329 000	976 000	1 420 000	926 000
Financial Income	9 973 000	260 000	38 000	2 000
Financial Costs	0	0	1 000	1 000
Financial Balance	9 973 000	260 000	37 000	1 000
Earnings Before Tax	11 303 000	1 236 000	1 457 000	928 000
Tax	382 000	225 000	323 000	206 000
Net Income	10 921 000	1 011 000	1 134 000	722 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 382 000	692 000	72 000	995 000
Total Current Assets	14 614 000	3 335 000	2 967 000	1 065 000
Total Assets	15 995 000	4 027 000	3 040 000	2 060 000
Total Retained Equity	13 788 000	2 867 000	1 856 000	722 000
Total Equity	13 812 000	2 891 000	1 880 000	746 000
Total Long-Term Debt	29 000	32 000	2 000	1 000
Total Current Debt	2 154 000	1 104 000	1 157 000	1 313 000
Total Equity and Debt	15 995 000	4 027 000	3 040 000	2 060 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 118 000	3 472 000	3 433 000	2 591 000
Other Income	0	0	0	0
Revenue	4 118 000	3 472 000	3 433 000	2 591 000
Cost of Goods Sold	0	10 000	15 000	5 000
Salary Costs	2 380 000	2 141 000	1 743 000	1 470 000
Depreciation	135 000	20 000	0	0
Impairment	0	0	0	0
Expenditure	2 789 000	2 496 000	2 012 000	1 665 000
Operating Profit	1 329 000	976 000	1 420 000	926 000
Financial Income	9 973 000	260 000	38 000	2 000
Financial Costs	0	0	1 000	1 000
Financial Balance	9 973 000	260 000	37 000	1 000
Dividends	0	0	0	0
Net Income	10 921 000	1 011 000	1 134 000	722 000

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	535 000	647 000	27 000	0
Total Tangible Assets	535 000	647 000	27 000	0
Total Fiancial Fixed Assets	847 000	45 000	45 000	995 000
Total Fixed Assets	1 382 000	692 000	72 000	995 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	14 185 000	3 035 000	2 706 000	834 000
Total Current Assets	14 614 000	3 335 000	2 967 000	1 065 000
Total Assets	15 995 000	4 027 000	3 040 000	2 060 000
Total Equity	13 812 000	2 891 000	1 880 000	746 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	29 000	32 000	2 000	1 000
Creditors	24 000	19 000	15 000	11 000
Unpaid Taxes	323 000	256 000	312 000	163 000
Dividends	0	0	0	0
Other Current Debt	1 423 000	633 000	508 000	982 000
Total Current Debt	2 154 000	1 104 000	1 157 000	1 313 000
Total Equity and Debt	15 995 000	4 027 000	3 040 000	2 060 000

Financial indicators	2022	2021	2020	2019
Return on Equity	79,07 %	34,97 %	60,32 %	96,78 %
Debt-to-Equity Ratio	0	0,01	0	0
Operating Profit Margin	32,27 %	28,11 %	41,36 %	35,74 %
Current Ratio	6,78	3,02	2,56	0,81
Quick Ratio	6,78	3,02	2,56	0,81
Equity Ratio	0,86	0,72	0,62	0,36
Gross Profit Margin	100 %	99,71 %	99,56 %	99,81 %