SIVILINGENIØRENE HAUG OG BLOM-BAKKE AS

0186 OSLO

Finances

Share Ownership

Return on Equity

56,86 %

Current Ratio

1,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 267 000	19 608 000	17 644 000	17 298 000
Net Income	1 389 000	3 728 000	2 408 000	2 488 000
Total Assets	8 008 000	11 398 000	9 817 000	9 555 000
Total Equity	2 443 000	2 384 000	2 170 000	1 925 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 267 000	19 608 000	17 644 000	17 298 000
Expenditure	14 497 000	14 872 000	14 578 000	14 098 000
Operating Profit	1 770 000	4 736 000	3 066 000	3 201 000
Financial Income	2 000	1 000	20 000	19 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	20 000	19 000
Earnings Before Tax	1 772 000	4 737 000	3 087 000	3 220 000
Tax	383 000	1 009 000	679 000	731 000
Net Income	1 389 000	3 728 000	2 408 000	2 488 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	100 000	132 000	164 000	93 000
Total Current Assets	7 909 000	11 266 000	9 653 000	9 462 000
Total Assets	8 008 000	11 398 000	9 817 000	9 555 000
Total Retained Equity	2 232 000	2 174 000	1 968 000	1 734 000
Total Equity	2 443 000	2 384 000	2 170 000	1 925 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 565 000	9 014 000	7 647 000	7 630 000
Total Equity and Debt	8 008 000	11 398 000	9 817 000	9 555 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 267 000	19 608 000	17 644 000	17 298 000
Other Income	0	0	0	0
Revenue	16 267 000	19 608 000	17 644 000	17 298 000
Cost of Goods Sold	0	0	35 000	97 000
Salary Costs	12 079 000	12 235 000	12 047 000	11 458 000
Depreciation	33 000	32 000	41 000	24 000
Impairment	0	0	0	0
Expenditure	14 497 000	14 872 000	14 578 000	14 098 000
Operating Profit	1 770 000	4 736 000	3 066 000	3 201 000
Financial Income	2 000	1 000	20 000	19 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	20 000	19 000
Dividends	1 330 000	3 640 000	2 363 000	2 413 000
Net Income	1 389 000	3 728 000	2 408 000	2 488 000

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	100 000	132 000	164 000	93 000
Total Tangible Assets	100 000	132 000	164 000	93 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	100 000	132 000	164 000	93 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 248 000	6 796 000	4 518 000	4 662 000
Total Current Assets	7 909 000	11 266 000	9 653 000	9 462 000
Total Assets	8 008 000	11 398 000	9 817 000	9 555 000
Total Equity	2 443 000	2 384 000	2 170 000	1 925 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	485 000	434 000	1 155 000	700 000
Unpaid Taxes	1 313 000	1 404 000	1 181 000	1 405 000
Dividends	1 330 000	3 640 000	2 363 000	2 413 000
Other Current Debt	2 054 000	2 527 000	2 270 000	2 380 000
Total Current Debt	5 565 000	9 014 000	7 647 000	7 630 000
Total Equity and Debt	8 008 000	11 398 000	9 817 000	9 555 000

Financial indicators	2022	2021	2020	2019
Return on Equity	56,86 %	156,38 %	110,97 %	129,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,88 %	24,15 %	17,38 %	18,51 %
Current Ratio	1,42	1,25	1,26	1,24
Quick Ratio	1,42	1,25	1,26	1,24
Equity Ratio	0,31	0,21	0,22	0,2
Gross Profit Margin	100 %	100 %	99,8 %	99,44 %