HAMER CONSULT AS

1359 EIKSMARKA

Finances

Share Ownership

Return on Equity

4,55 %

Current Ratio

2,53

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	207 000	206 000	419 000	271 000
Net Income	12 000	19 000	30 000	21 000
Total Assets	437 000	357 000	410 000	376 000
Total Equity	264 000	251 000	232 000	203 000

Income (NOK)	2022	2021	2020	2019
Revenue	207 000	206 000	419 000	271 000
Expenditure	184 000	182 000	383 000	246 000
Operating Profit	23 000	24 000	35 000	25 000
Financial Income	2 000	1 000	3 000	3 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	3 000	3 000
Earnings Before Tax	25 000	24 000	38 000	28 000
Tax	13 000	5 000	8 000	7 000
Net Income	12 000	19 000	30 000	21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	437 000	357 000	410 000	376 000
Total Assets	437 000	357 000	410 000	376 000
Total Retained Equity	164 000	151 000	132 000	103 000
Total Equity	264 000	251 000	232 000	203 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	173 000	106 000	178 000	174 000
Total Equity and Debt	437 000	357 000	410 000	376 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	207 000	206 000	419 000	271 000
Other Income	0	0	0	0
Revenue	207 000	206 000	419 000	271 000
Cost of Goods Sold	0	0	0	0
Salary Costs	157 000	131 000	355 000	225 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	184 000	182 000	383 000	246 000
Operating Profit	23 000	24 000	35 000	25 000
Financial Income	2 000	1 000	3 000	3 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	3 000	3 000
Dividends	0	0	0	0
Net Income	12 000	19 000	30 000	21 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	437 000	357 000	410 000	314 000
Total Current Assets	437 000	357 000	410 000	376 000
Total Assets	437 000	357 000	410 000	376 000
Total Equity	264 000	251 000	232 000	203 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	109 000	86 000	135 000	120 000
Dividends	0	0	0	0
Other Current Debt	51 000	14 000	35 000	47 000
Total Current Debt	173 000	106 000	178 000	174 000
Total Equity and Debt	437 000	357 000	410 000	376 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,55 %	7,57 %	12,93 %	10,34 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,11 %	11,65 %	8,35 %	9,23 %
Current Ratio	2,53	3,37	2,3	2,16
Quick Ratio	2,53	3,37	2,3	2,16
Equity Ratio	0,6	0,7	0,57	0,54
Gross Profit Margin	100 %	100 %	100 %	100 %