HM OPPMÅLING AS

7320 FANNREM

Finances

Share Ownership

Return on Equity

37,58 %

Current Ratio

3,15

Debt-to-Equity Ratio

0,44

Key figures (NOK)	2022	2021	2020
Revenue	2 368 000	1 849 000	1 318 000
Net Income	310 000	242 000	178 000
Total Assets	1 620 000	1 302 000	1 017 000
Total Equity	825 000	515 000	273 000

Income (NOK)	2022	2021	2020
Revenue	2 368 000	1 849 000	1 318 000
Expenditure	1 929 000	1 506 000	1 057 000
Operating Profit	438 000	343 000	262 000
Financial Income	1 000	0	0
Financial Costs	30 000	33 000	35 000
Financial Balance	−29 000	−33 000	−35 000
Earnings Before Tax	409 000	310 000	227 000
Tax	99 000	68 000	49 000
Net Income	310 000	242 000	178 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	273 000	401 000	448 000
Total Current Assets	1 347 000	901 000	569 000
Total Assets	1 620 000	1 302 000	1 017 000
Total Retained Equity	725 000	415 000	173 000
Total Equity	825 000	515 000	273 000
Total Long-Term Debt	367 000	481 000	513 000
Total Current Debt	428 000	307 000	232 000
Total Equity and Debt	1 620 000	1 302 000	1 017 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 367 000	1 849 000	1 318 000
Other Income	0	0	0
Revenue	2 368 000	1 849 000	1 318 000
Cost of Goods Sold	165 000	21 000	7 000
Salary Costs	1 087 000	882 000	672 000
Depreciation	128 000	127 000	99 000
Impairment	0	0	0
Expenditure	1 929 000	1 506 000	1 057 000
Operating Profit	438 000	343 000	262 000
Financial Income	1 000	0	0
Financial Costs	30 000	33 000	35 000
Financial Balance	−29 000	−33 000	−35 000
Dividends	0	0	0
Net Income	310 000	242 000	178 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	169 000	248 000	0
Fixtures	104 000	154 000	448 000
Total Tangible Assets	273 000	401 000	448 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	273 000	401 000	448 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 110 000	565 000	379 000
Total Current Assets	1 347 000	901 000	569 000
Total Assets	1 620 000	1 302 000	1 017 000
Total Equity	825 000	515 000	273 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	367 000	481 000	513 000
Creditors	85 000	39 000	31 000
Unpaid Taxes	151 000	122 000	92 000
Dividends	0	0	0
Other Current Debt	93 000	73 000	64 000
Total Current Debt	428 000	307 000	232 000
Total Equity and Debt	1 620 000	1 302 000	1 017 000

Financial indicators	2022	2021	2020
Return on Equity	37,58 %	46,99 %	65,2 %
Debt-to-Equity Ratio	0,44	0,93	1,88
Operating Profit Margin	18,5 %	18,55 %	19,88 %
Current Ratio	3,15	2,93	2,45
Quick Ratio	3,15	2,93	2,45
Equity Ratio	0,51	0,4	0,27
Gross Profit Margin	93,03 %	98,86 %	99,47 %