HW CONSULTING AS

1363 HØVIK

Finances

Share Ownership

Return on Equity

95,96 %

Current Ratio

2,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 474 000	0	1 298 000	354 000
Net Income	974 000	−16 000	18 000	9 000
Total Assets	1 975 000	59 000	318 000	289 000
Total Equity	1 015 000	41 000	57 000	39 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 474 000	0	1 298 000	354 000
Expenditure	5 229 000	16 000	1 274 000	343 000
Operating Profit	1 245 000	−16 000	24 000	11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	1 245 000	−16 000	24 000	11 000
Tax	271 000	0	5 000	3 000
Net Income	974 000	−16 000	18 000	9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 975 000	59 000	318 000	289 000
Total Assets	1 975 000	59 000	318 000	289 000
Total Retained Equity	985 000	11 000	27 000	9 000
Total Equity	1 015 000	41 000	57 000	39 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	959 000	18 000	260 000	250 000
Total Equity and Debt	1 975 000	59 000	318 000	289 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 474 000	0	1 298 000	354 000
Other Income	0	0	0	0
Revenue	6 474 000	0	1 298 000	354 000
Cost of Goods Sold	2 271 000	0	0	0
Salary Costs	1 872 000	3 000	1 191 000	320 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 229 000	16 000	1 274 000	343 000
Operating Profit	1 245 000	−16 000	24 000	11 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	974 000	−16 000	18 000	9 000

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	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 481 000	58 000	316 000	289 000
Total Current Assets	1 975 000	59 000	318 000	289 000
Total Assets	1 975 000	59 000	318 000	289 000
Total Equity	1 015 000	41 000	57 000	39 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	108 000	2 000	2 000	4 000
Unpaid Taxes	388 000	16 000	125 000	210 000
Dividends	0	0	0	0
Other Current Debt	193 000	0	128 000	34 000
Total Current Debt	959 000	18 000	260 000	250 000
Total Equity and Debt	1 975 000	59 000	318 000	289 000

Financial indicators	2022	2021	2020	2019
Return on Equity	95,96 %	−39,02 %	31,58 %	23,08 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,23 %	-	1,85 %	3,11 %
Current Ratio	2,06	3,28	1,22	1,16
Quick Ratio	2,06	3,28	1,22	1,16
Equity Ratio	0,51	0,69	0,18	0,13
Gross Profit Margin	64,92 %	-	100 %	100 %