HARAM INDUSTRIER AS

6270 BRATTVÅG

Finances

Share Ownership

Return on Equity

19,58 %

Current Ratio

3,75

Debt-to-Equity Ratio

0,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 706 000	13 566 000	12 434 000	11 503 000
Net Income	1 272 000	2 010 000	1 585 000	792 000
Total Assets	11 133 000	10 369 000	7 427 000	6 026 000
Total Equity	6 497 000	5 225 000	3 215 000	1 630 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 706 000	13 566 000	12 434 000	11 503 000
Expenditure	12 442 000	11 475 000	10 742 000	10 592 000
Operating Profit	1 346 000	2 091 000	1 691 000	911 000
Financial Income	4 000	3 000	1 000	1 000
Financial Costs	78 000	84 000	108 000	120 000
Financial Balance	−74 000	−81 000	−107 000	−119 000
Earnings Before Tax	1 272 000	2 010 000	1 585 000	792 000
Tax	0	0	0	0
Net Income	1 272 000	2 010 000	1 585 000	792 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 896 000	2 592 000	2 773 000	3 113 000
Total Current Assets	8 237 000	7 777 000	4 653 000	2 913 000
Total Assets	11 133 000	10 369 000	7 427 000	6 026 000
Total Retained Equity	3 497 000	2 225 000	215 000	−1 370 000
Total Equity	6 497 000	5 225 000	3 215 000	1 630 000
Total Long-Term Debt	2 442 000	2 486 000	2 678 000	2 913 000
Total Current Debt	2 194 000	2 658 000	1 533 000	1 483 000
Total Equity and Debt	11 133 000	10 369 000	7 427 000	6 026 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 174 000	8 037 000	7 469 000	6 737 000
Other Income	5 532 000	5 529 000	4 965 000	4 767 000
Revenue	13 706 000	13 566 000	12 434 000	11 503 000
Cost of Goods Sold	3 159 000	2 981 000	2 677 000	2 516 000
Salary Costs	6 915 000	6 221 000	5 795 000	5 887 000
Depreciation	420 000	287 000	339 000	349 000
Impairment	0	0	0	0
Expenditure	12 442 000	11 475 000	10 742 000	10 592 000
Operating Profit	1 346 000	2 091 000	1 691 000	911 000
Financial Income	4 000	3 000	1 000	1 000
Financial Costs	78 000	84 000	108 000	120 000
Financial Balance	−74 000	−81 000	−107 000	−119 000
Dividends	0	0	0	0
Net Income	1 272 000	2 010 000	1 585 000	792 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 055 000	2 169 000	2 289 000	2 438 000
Machinery and Plant Facilities	18 000	41 000	65 000	98 000
Fixtures	808 000	366 000	404 000	561 000
Total Tangible Assets	2 881 000	2 577 000	2 758 000	3 098 000
Total Fiancial Fixed Assets	15 000	15 000	15 000	15 000
Total Fixed Assets	2 896 000	2 592 000	2 773 000	3 113 000
Stock	1 385 000	1 302 000	1 064 000	1 086 000
Total Investments	0	0	0	0
Cash, Bank	5 132 000	3 770 000	2 400 000	868 000
Total Current Assets	8 237 000	7 777 000	4 653 000	2 913 000
Total Assets	11 133 000	10 369 000	7 427 000	6 026 000
Total Equity	6 497 000	5 225 000	3 215 000	1 630 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 442 000	2 486 000	2 678 000	2 913 000
Creditors	806 000	1 432 000	387 000	252 000
Unpaid Taxes	516 000	401 000	370 000	473 000
Dividends	0	0	0	0
Other Current Debt	872 000	825 000	776 000	758 000
Total Current Debt	2 194 000	2 658 000	1 533 000	1 483 000
Total Equity and Debt	11 133 000	10 369 000	7 427 000	6 026 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,58 %	38,47 %	49,3 %	48,59 %
Debt-to-Equity Ratio	0,38	0,48	0,83	1,79
Operating Profit Margin	9,82 %	15,41 %	13,6 %	7,92 %
Current Ratio	3,75	2,93	3,04	1,96
Quick Ratio	10,18	5,74	9,92	7,34
Equity Ratio	0,58	0,5	0,43	0,27
Gross Profit Margin	76,95 %	78,03 %	78,47 %	78,13 %