HAMJERN EIENDOM AS

2317 HAMAR

Finances

Return on Equity

19,62 %

Current Ratio

4,14

Debt-to-Equity Ratio

0,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	38 064 000	34 197 000	14 526 000	15 268 000
Net Income	29 524 000	19 210 000	22 177 000	9 429 000
Total Assets	261 796 000	244 938 000	234 726 000	184 327 000
Total Equity	150 498 000	135 974 000	130 763 000	125 077 000

Income (NOK)	2022	2021	2020	2019
Revenue	38 064 000	34 197 000	14 526 000	15 268 000
Expenditure	39 510 000	33 160 000	12 134 000	10 658 000
Operating Profit	−1 446 000	1 038 000	2 391 000	4 610 000
Financial Income	38 069 000	20 299 000	21 745 000	8 631 000
Financial Costs	6 944 000	2 339 000	1 742 000	3 153 000
Financial Balance	31 125 000	17 960 000	20 003 000	5 478 000
Earnings Before Tax	29 680 000	18 999 000	22 394 000	10 088 000
Tax	156 000	−212 000	217 000	658 000
Net Income	29 524 000	19 210 000	22 177 000	9 429 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	128 459 000	150 622 000	132 363 000	135 100 000
Total Current Assets	133 337 000	94 316 000	102 363 000	49 227 000
Total Assets	261 796 000	244 938 000	234 726 000	184 327 000
Total Retained Equity	113 226 000	98 702 000	93 492 000	87 805 000
Total Equity	150 498 000	135 974 000	130 763 000	125 077 000
Total Long-Term Debt	79 130 000	81 948 000	77 044 000	48 519 000
Total Current Debt	32 169 000	27 016 000	26 919 000	10 731 000
Total Equity and Debt	261 796 000	244 938 000	234 726 000	184 327 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 000 000	14 491 000	10 960 000	10 037 000
Other Income	21 064 000	19 706 000	3 566 000	5 231 000
Revenue	38 064 000	34 197 000	14 526 000	15 268 000
Cost of Goods Sold	22 346 000	18 625 000	0	0
Salary Costs	0	0	0	0
Depreciation	791 000	1 141 000	1 018 000	935 000
Impairment	0	0	494 000	0
Expenditure	39 510 000	33 160 000	12 134 000	10 658 000
Operating Profit	−1 446 000	1 038 000	2 391 000	4 610 000
Financial Income	38 069 000	20 299 000	21 745 000	8 631 000
Financial Costs	6 944 000	2 339 000	1 742 000	3 153 000
Financial Balance	31 125 000	17 960 000	20 003 000	5 478 000
Dividends	15 000 000	14 000 000	0	0
Net Income	29 524 000	19 210 000	22 177 000	9 429 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 027 000	25 328 000	24 888 000	53 035 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	933 000	206 000	366 000	504 000
Total Tangible Assets	20 959 000	25 535 000	25 254 000	53 539 000
Total Fiancial Fixed Assets	107 500 000	125 087 000	107 109 000	81 561 000
Total Fixed Assets	128 459 000	150 622 000	132 363 000	135 100 000
Stock	76 122 000	58 260 000	44 578 000	0
Total Investments	3 768 000	13 349 000	20 212 000	20 039 000
Cash, Bank	40 990 000	11 999 000	26 898 000	13 802 000
Total Current Assets	133 337 000	94 316 000	102 363 000	49 227 000
Total Assets	261 796 000	244 938 000	234 726 000	184 327 000
Total Equity	150 498 000	135 974 000	130 763 000	125 077 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	79 130 000	81 948 000	77 044 000	48 519 000
Creditors	2 008 000	828 000	1 239 000	1 216 000
Unpaid Taxes	94 000	251 000	0	0
Dividends	15 000 000	14 000 000	0	0
Other Current Debt	15 066 000	11 308 000	25 680 000	8 918 000
Total Current Debt	32 169 000	27 016 000	26 919 000	10 731 000
Total Equity and Debt	261 796 000	244 938 000	234 726 000	184 327 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,62 %	14,13 %	16,96 %	7,54 %
Debt-to-Equity Ratio	0,53	0,6	0,59	0,39
Operating Profit Margin	−3,8 %	3,04 %	16,46 %	30,19 %
Current Ratio	4,14	3,49	3,8	4,59
Quick Ratio	−3,03	−3,02	−5,8	4,59
Equity Ratio	0,57	0,56	0,56	0,68
Gross Profit Margin	41,29 %	45,54 %	100 %	100 %