HOP ON STARLINE AS

0150 OSLO

Finances

Share Ownership

Return on Equity

322,36 %

Current Ratio

0,96

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	23 988 000	2 508 000	562 000	0
Net Income	4 613 000	−1 480 000	−3 965 000	−193 000
Total Assets	5 353 000	1 173 000	1 727 000	1 917 000
Total Equity	1 431 000	−3 182 000	−4 064 000	−99 000

Income (NOK)	2022	2021	2020	2019
Revenue	23 988 000	2 508 000	562 000	0
Expenditure	18 979 000	3 986 000	4 513 000	183 000
Operating Profit	5 010 000	−1 477 000	−3 951 000	−183 000
Financial Income	7 000	0	1 000	0
Financial Costs	8 000	4 000	16 000	10 000
Financial Balance	−1 000	−4 000	−15 000	−10 000
Earnings Before Tax	5 008 000	−1 480 000	−3 965 000	−193 000
Tax	395 000	0	0	0
Net Income	4 613 000	−1 480 000	−3 965 000	−193 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 625 000	853 000	1 357 000	825 000
Total Current Assets	3 728 000	320 000	370 000	1 092 000
Total Assets	5 353 000	1 173 000	1 727 000	1 917 000
Total Retained Equity	1 336 000	−3 277 000	−4 158 000	−193 000
Total Equity	1 431 000	−3 182 000	−4 064 000	−99 000
Total Long-Term Debt	36 000	0	0	0
Total Current Debt	3 886 000	4 355 000	5 791 000	2 016 000
Total Equity and Debt	5 353 000	1 173 000	1 727 000	1 917 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	24 045 000	1 778 000	501 000	0
Other Income	−57 000	731 000	61 000	0
Revenue	23 988 000	2 508 000	562 000	0
Cost of Goods Sold	8 251 000	1 492 000	1 011 000	0
Salary Costs	6 606 000	388 000	351 000	0
Depreciation	136 000	84 000	185 000	9 000
Impairment	0	0	0	0
Expenditure	18 979 000	3 986 000	4 513 000	183 000
Operating Profit	5 010 000	−1 477 000	−3 951 000	−183 000
Financial Income	7 000	0	1 000	0
Financial Costs	8 000	4 000	16 000	10 000
Financial Balance	−1 000	−4 000	−15 000	−10 000
Dividends	0	0	0	0
Net Income	4 613 000	−1 480 000	−3 965 000	−193 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	278 000	311 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	620 000	556 000	782 000	217 000
Total Tangible Assets	620 000	556 000	782 000	217 000
Total Fiancial Fixed Assets	1 005 000	297 000	297 000	297 000
Total Fixed Assets	1 625 000	853 000	1 357 000	825 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 374 000	173 000	82 000	25 000
Total Current Assets	3 728 000	320 000	370 000	1 092 000
Total Assets	5 353 000	1 173 000	1 727 000	1 917 000
Total Equity	1 431 000	−3 182 000	−4 064 000	−99 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	36 000	0	0	0
Creditors	675 000	1 457 000	1 920 000	1 017 000
Unpaid Taxes	294 000	9 000	3 000	0
Dividends	0	0	0	0
Other Current Debt	2 558 000	2 889 000	3 867 000	999 000
Total Current Debt	3 886 000	4 355 000	5 791 000	2 016 000
Total Equity and Debt	5 353 000	1 173 000	1 727 000	1 917 000

Financial indicators	2022	2021	2020	2019
Return on Equity	322,36 %	46,51 %	97,56 %	194,95 %
Debt-to-Equity Ratio	0,03	−0	−0	−0
Operating Profit Margin	20,89 %	−58,89 %	−703,02 %	-
Current Ratio	0,96	0,07	0,06	0,54
Quick Ratio	0,96	0,07	0,06	0,54
Equity Ratio	0,27	−2,71	−2,35	−0,05
Gross Profit Margin	65,6 %	40,51 %	−79,89 %	-