HAMJERN INVEST AS

2317 HAMAR

Finances

Return on Equity

3,15 %

Current Ratio

3,09

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	45 281 000	329 922 000	373 801 000	1 523 000
Net Income	2 949 000	78 912 000	60 198 000	125 123 000
Total Assets	128 080 000	170 178 000	821 192 000	417 884 000
Total Equity	93 668 000	110 722 000	164 822 000	361 552 000

Income (NOK)	2022	2021	2020	2019
Revenue	45 281 000	329 922 000	373 801 000	1 523 000
Expenditure	45 079 000	268 282 000	313 097 000	7 034 000
Operating Profit	203 000	62 026 000	60 998 000	−5 512 000
Financial Income	9 968 000	32 320 000	20 661 000	130 723 000
Financial Costs	6 987 000	13 644 000	18 415 000	54 000
Financial Balance	2 981 000	18 676 000	2 246 000	130 669 000
Earnings Before Tax	3 183 000	80 702 000	63 244 000	125 158 000
Tax	234 000	1 790 000	3 046 000	35 000
Net Income	2 949 000	78 912 000	60 198 000	125 123 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 555 000	47 288 000	288 249 000	167 700 000
Total Current Assets	97 525 000	122 889 000	532 943 000	250 184 000
Total Assets	128 080 000	170 178 000	821 192 000	417 884 000
Total Retained Equity	8 963 000	5 972 000	11 285 000	4 684 000
Total Equity	93 668 000	110 722 000	164 822 000	361 552 000
Total Long-Term Debt	2 896 000	5 847 000	253 528 000	463 000
Total Current Debt	31 516 000	53 609 000	402 842 000	55 869 000
Total Equity and Debt	128 080 000	170 178 000	821 192 000	417 884 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	44 915 000	244 698 000	326 564 000	1 523 000
Other Income	366 000	85 225 000	47 237 000	0
Revenue	45 281 000	329 922 000	373 801 000	1 523 000
Cost of Goods Sold	15 253 000	141 063 000	148 503 000	0
Salary Costs	17 353 000	86 489 000	101 299 000	5 498 000
Depreciation	1 057 000	2 036 000	14 224 000	125 000
Impairment	0	0	494 000	0
Expenditure	45 079 000	268 282 000	313 097 000	7 034 000
Operating Profit	203 000	62 026 000	60 998 000	−5 512 000
Financial Income	9 968 000	32 320 000	20 661 000	130 723 000
Financial Costs	6 987 000	13 644 000	18 415 000	54 000
Financial Balance	2 981 000	18 676 000	2 246 000	130 669 000
Dividends	20 000 000	94 697 000	258 053 000	12 000 000
Net Income	2 949 000	78 912 000	60 198 000	125 123 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	11 539 000	0
Total Intangible Assets	300 000	258 000	19 203 000	0
Real Eastate	0	0	213 857 000	0
Machinery and Plant Facilities	1 448 000	2 275 000	3 055 000	0
Fixtures	1 209 000	754 000	9 824 000	303 000
Total Tangible Assets	2 657 000	3 030 000	226 735 000	303 000
Total Fiancial Fixed Assets	27 597 000	44 001 000	42 311 000	167 397 000
Total Fixed Assets	30 555 000	47 288 000	288 249 000	167 700 000
Stock	9 102 000	8 629 000	86 663 000	0
Total Investments	67 142 000	56 666 000	145 832 000	163 220 000
Cash, Bank	7 283 000	43 661 000	118 612 000	76 730 000
Total Current Assets	97 525 000	122 889 000	532 943 000	250 184 000
Total Assets	128 080 000	170 178 000	821 192 000	417 884 000
Total Equity	93 668 000	110 722 000	164 822 000	361 552 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 896 000	5 847 000	253 528 000	463 000
Creditors	2 099 000	2 772 000	16 657 000	83 000
Unpaid Taxes	2 040 000	1 902 000	13 697 000	493 000
Dividends	20 000 000	94 697 000	258 053 000	12 000 000
Other Current Debt	3 869 000	4 350 000	45 271 000	55 293 000
Total Current Debt	31 516 000	53 609 000	402 842 000	55 869 000
Total Equity and Debt	128 080 000	170 178 000	821 192 000	417 884 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,15 %	71,27 %	36,52 %	34,61 %
Debt-to-Equity Ratio	0,03	0,05	1,54	0
Operating Profit Margin	0,45 %	18,8 %	16,32 %	−361,92 %
Current Ratio	3,09	2,29	1,32	4,48
Quick Ratio	4,35	2,73	1,69	4,48
Equity Ratio	0,73	0,65	0,2	0,87
Gross Profit Margin	66,31 %	57,24 %	60,27 %	100 %