HVEEM CONSULTING AS

4950 RISØR

Finances

Return on Equity

738,89 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 284 000	1 238 000	558 000	299 000
Net Income	266 000	890 000	379 000	168 000
Total Assets	959 000	1 383 000	667 000	299 000
Total Equity	36 000	30 000	61 000	32 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 284 000	1 238 000	558 000	299 000
Expenditure	949 000	100 000	74 000	87 000
Operating Profit	335 000	1 137 000	484 000	211 000
Financial Income	6 000	3 000	2 000	3 000
Financial Costs	0	0	0	0
Financial Balance	6 000	3 000	2 000	3 000
Earnings Before Tax	340 000	1 140 000	486 000	214 000
Tax	74 000	250 000	106 000	47 000
Net Income	266 000	890 000	379 000	168 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 000	37 000	37 000	37 000
Total Current Assets	927 000	1 347 000	631 000	263 000
Total Assets	959 000	1 383 000	667 000	299 000
Total Retained Equity	6 000	0	31 000	2 000
Total Equity	36 000	30 000	61 000	32 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	923 000	1 353 000	606 000	268 000
Total Equity and Debt	959 000	1 383 000	667 000	299 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 284 000	1 238 000	558 000	299 000
Other Income	0	0	0	0
Revenue	1 284 000	1 238 000	558 000	299 000
Cost of Goods Sold	4 000	0	0	0
Salary Costs	852 000	22 000	10 000	12 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	949 000	100 000	74 000	87 000
Operating Profit	335 000	1 137 000	484 000	211 000
Financial Income	6 000	3 000	2 000	3 000
Financial Costs	0	0	0	0
Financial Balance	6 000	3 000	2 000	3 000
Dividends	260 000	921 000	350 000	200 000
Net Income	266 000	890 000	379 000	168 000

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	32 000	37 000	37 000	37 000
Total Fixed Assets	32 000	37 000	37 000	37 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	237 000	798 000	115 000	159 000
Total Current Assets	927 000	1 347 000	631 000	263 000
Total Assets	959 000	1 383 000	667 000	299 000
Total Equity	36 000	30 000	61 000	32 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	7 000	0	0
Unpaid Taxes	580 000	206 000	123 000	51 000
Dividends	260 000	921 000	350 000	200 000
Other Current Debt	9 000	0	27 000	0
Total Current Debt	923 000	1 353 000	606 000	268 000
Total Equity and Debt	959 000	1 383 000	667 000	299 000

Financial indicators	2022	2021	2020	2019
Return on Equity	738,89 %	2 966,67 %	621,31 %	525 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	26,09 %	91,84 %	86,74 %	70,57 %
Current Ratio	1	1	1,04	0,98
Quick Ratio	1	1	1,04	0,98
Equity Ratio	0,04	0,02	0,09	0,11
Gross Profit Margin	99,69 %	100 %	100 %	100 %