HENNING BANG AS

0374 OSLO

Finances

Return on Equity

1 480,58 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 855 000	5 559 000	4 055 000	4 867 000
Net Income	3 050 000	2 744 000	1 880 000	2 113 000
Total Assets	4 501 000	4 222 000	2 765 000	3 686 000
Total Equity	206 000	156 000	113 000	133 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 855 000	5 559 000	4 055 000	4 867 000
Expenditure	1 931 000	2 031 000	1 643 000	2 154 000
Operating Profit	3 924 000	3 528 000	2 412 000	2 713 000
Financial Income	1 000	1 000	2 000	2 000
Financial Costs	1 000	6 000	1 000	2 000
Financial Balance	0	−5 000	1 000	0
Earnings Before Tax	3 924 000	3 523 000	2 413 000	2 713 000
Tax	874 000	780 000	533 000	600 000
Net Income	3 050 000	2 744 000	1 880 000	2 113 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	41 000	41 000	41 000
Total Current Assets	4 486 000	4 181 000	2 724 000	3 645 000
Total Assets	4 501 000	4 222 000	2 765 000	3 686 000
Total Retained Equity	106 000	56 000	13 000	33 000
Total Equity	206 000	156 000	113 000	133 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 295 000	4 065 000	2 652 000	3 554 000
Total Equity and Debt	4 501 000	4 222 000	2 765 000	3 686 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 795 000	5 559 000	4 055 000	4 867 000
Other Income	60 000	0	0	0
Revenue	5 855 000	5 559 000	4 055 000	4 867 000
Cost of Goods Sold	190 000	219 000	102 000	149 000
Salary Costs	1 437 000	1 559 000	1 243 000	1 479 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 931 000	2 031 000	1 643 000	2 154 000
Operating Profit	3 924 000	3 528 000	2 412 000	2 713 000
Financial Income	1 000	1 000	2 000	2 000
Financial Costs	1 000	6 000	1 000	2 000
Financial Balance	0	−5 000	1 000	0
Dividends	3 000 000	2 700 000	1 900 000	2 500 000
Net Income	3 050 000	2 744 000	1 880 000	2 113 000

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	26 000	26 000	26 000
Total Tangible Assets	0	26 000	26 000	26 000
Total Fiancial Fixed Assets	15 000	15 000	15 000	15 000
Total Fixed Assets	15 000	41 000	41 000	41 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 049 000	3 976 000	2 422 000	2 881 000
Total Current Assets	4 486 000	4 181 000	2 724 000	3 645 000
Total Assets	4 501 000	4 222 000	2 765 000	3 686 000
Total Equity	206 000	156 000	113 000	133 000
Short-Term Group Debt	3 000 000	2 700 000	1 900 000	2 500 000
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	264 000	453 000	105 000	250 000
Dividends	3 000 000	2 700 000	1 900 000	2 500 000
Other Current Debt	156 000	133 000	114 000	204 000
Total Current Debt	4 295 000	4 065 000	2 652 000	3 554 000
Total Equity and Debt	4 501 000	4 222 000	2 765 000	3 686 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 480,58 %	1 758,97 %	1 663,72 %	1 588,72 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	67,02 %	63,46 %	59,48 %	55,74 %
Current Ratio	1,04	1,03	1,03	1,03
Quick Ratio	1,04	1,03	1,03	1,03
Equity Ratio	0,05	0,04	0,04	0,04
Gross Profit Margin	96,75 %	96,06 %	97,48 %	96,94 %