BYGGMESTERFORRETNING IVAR HOPLAND AS

5251 SØREIDGREND

Finances

Share Ownership

Return on Equity

13,11 %

Current Ratio

3,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 734 000	21 814 000	36 506 000	30 735 000
Net Income	3 313 000	3 091 000	5 520 000	3 780 000
Total Assets	34 294 000	32 900 000	32 087 000	31 508 000
Total Equity	25 263 000	25 010 000	25 479 000	21 519 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 734 000	21 814 000	36 506 000	30 735 000
Expenditure	17 814 000	18 058 000	29 711 000	26 185 000
Operating Profit	3 920 000	3 755 000	6 796 000	4 549 000
Financial Income	334 000	236 000	308 000	351 000
Financial Costs	7 000	15 000	16 000	39 000
Financial Balance	327 000	221 000	292 000	312 000
Earnings Before Tax	4 247 000	3 977 000	7 088 000	4 861 000
Tax	934 000	886 000	1 568 000	1 080 000
Net Income	3 313 000	3 091 000	5 520 000	3 780 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 586 000	6 394 000	6 741 000	7 246 000
Total Current Assets	27 708 000	26 507 000	25 346 000	24 262 000
Total Assets	34 294 000	32 900 000	32 087 000	31 508 000
Total Retained Equity	25 153 000	24 900 000	25 369 000	21 409 000
Total Equity	25 263 000	25 010 000	25 479 000	21 519 000
Total Long-Term Debt	0	0	0	5 000
Total Current Debt	9 031 000	7 891 000	6 608 000	9 984 000
Total Equity and Debt	34 294 000	32 900 000	32 087 000	31 508 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 734 000	21 456 000	36 506 000	30 728 000
Other Income	0	357 000	0	7 000
Revenue	21 734 000	21 814 000	36 506 000	30 735 000
Cost of Goods Sold	15 325 000	14 420 000	25 195 000	21 662 000
Salary Costs	1 175 000	2 019 000	2 909 000	2 707 000
Depreciation	133 000	141 000	152 000	144 000
Impairment	0	0	0	0
Expenditure	17 814 000	18 058 000	29 711 000	26 185 000
Operating Profit	3 920 000	3 755 000	6 796 000	4 549 000
Financial Income	334 000	236 000	308 000	351 000
Financial Costs	7 000	15 000	16 000	39 000
Financial Balance	327 000	221 000	292 000	312 000
Dividends	1 500 000	2 000 000	0	5 600 000
Net Income	3 313 000	3 091 000	5 520 000	3 780 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	38 000	27 000	5 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	546 000	679 000	849 000	1 094 000
Total Tangible Assets	546 000	679 000	849 000	1 094 000
Total Fiancial Fixed Assets	6 001 000	5 689 000	5 887 000	6 152 000
Total Fixed Assets	6 586 000	6 394 000	6 741 000	7 246 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	22 539 000	22 220 000	19 732 000	17 753 000
Total Current Assets	27 708 000	26 507 000	25 346 000	24 262 000
Total Assets	34 294 000	32 900 000	32 087 000	31 508 000
Total Equity	25 263 000	25 010 000	25 479 000	21 519 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	5 000
Creditors	2 398 000	2 427 000	2 126 000	3 399 000
Unpaid Taxes	132 000	336 000	621 000	836 000
Dividends	1 500 000	2 000 000	0	5 600 000
Other Current Debt	5 995 000	4 660 000	2 723 000	5 550 000
Total Current Debt	9 031 000	7 891 000	6 608 000	9 984 000
Total Equity and Debt	34 294 000	32 900 000	32 087 000	31 508 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,11 %	12,36 %	21,66 %	17,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	18,04 %	17,21 %	18,62 %	14,8 %
Current Ratio	3,07	3,36	3,84	2,43
Quick Ratio	3,07	3,36	3,84	2,43
Equity Ratio	0,74	0,76	0,79	0,68
Gross Profit Margin	29,49 %	33,9 %	30,98 %	29,52 %