HENSTEN SNEKKERSERVICE AS

0258 OSLO

Finances

Share Ownership

Return on Equity

32 %

Current Ratio

1,67

Debt-to-Equity Ratio

16,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	178 000	506 000	0	0
Net Income	8 000	24 000	−10 000	0
Total Assets	645 000	30 000	14 000	29 000
Total Equity	25 000	30 000	14 000	30 000

Income (NOK)	2022	2021	2020
Revenue	178 000	506 000	0
Expenditure	162 000	482 000	10 000
Operating Profit	16 000	24 000	−10 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	17 000	24 000	−10 000
Tax	9 000	0	0
Net Income	8 000	24 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	289 000	0	0	0
Total Current Assets	355 000	30 000	14 000	29 000
Total Assets	645 000	30 000	14 000	29 000
Total Retained Equity	−5 000	0	−16 000	0
Total Equity	25 000	30 000	14 000	30 000
Total Long-Term Debt	407 000	0	0	0
Total Current Debt	213 000	0	0	−1 000
Total Equity and Debt	645 000	30 000	14 000	29 000

Cash flow (NOK)	2022	2021	2020
Sales Income	178 000	506 000	0
Other Income	0	0	0
Revenue	178 000	506 000	0
Cost of Goods Sold	24 000	259 000	0
Salary Costs	0	223 000	0
Depreciation	89 000	0	0
Impairment	0	0	0
Expenditure	162 000	482 000	10 000
Operating Profit	16 000	24 000	−10 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	8 000	24 000	−10 000

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	289 000	0	0	0
Total Tangible Assets	289 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	289 000	0	0	0
Stock	0	0	0	0
Total Investments	0	30 000	0	0
Cash, Bank	38 000	0	14 000	29 000
Total Current Assets	355 000	30 000	14 000	29 000
Total Assets	645 000	30 000	14 000	29 000
Total Equity	25 000	30 000	14 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	407 000	0	0	0
Creditors	51 000	0	0	−1 000
Unpaid Taxes	146 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	8 000	0	0	0
Total Current Debt	213 000	0	0	−1 000
Total Equity and Debt	645 000	30 000	14 000	29 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32 %	80 %	−71,43 %	0 %
Debt-to-Equity Ratio	16,28	0	0	0
Operating Profit Margin	8,99 %	4,74 %	-	-
Current Ratio	1,67	-	-	−29
Quick Ratio	1,67	-	-	−29
Equity Ratio	0,04	1	1	1,03
Gross Profit Margin	86,52 %	48,81 %	-	-