HODEJEGERNE AS

0157 OSLO

Finances

Share Ownership

Return on Equity

152,53 %

Current Ratio

1,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 573 000	17 491 000	8 568 000	7 434 000
Net Income	2 985 000	4 421 000	433 000	978 000
Total Assets	6 225 000	9 816 000	4 037 000	2 831 000
Total Equity	1 957 000	4 272 000	1 851 000	518 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 573 000	17 491 000	8 568 000	7 434 000
Expenditure	9 743 000	11 831 000	8 010 000	6 188 000
Operating Profit	3 829 000	5 660 000	557 000	1 246 000
Financial Income	11 000	14 000	2 000	9 000
Financial Costs	10 000	2 000	2 000	1 000
Financial Balance	1 000	12 000	0	8 000
Earnings Before Tax	3 830 000	5 672 000	557 000	1 254 000
Tax	845 000	1 252 000	125 000	276 000
Net Income	2 985 000	4 421 000	433 000	978 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	134 000	129 000	126 000	156 000
Total Current Assets	6 091 000	9 687 000	3 911 000	2 676 000
Total Assets	6 225 000	9 816 000	4 037 000	2 831 000
Total Retained Equity	1 889 000	4 171 000	1 750 000	417 000
Total Equity	1 957 000	4 272 000	1 851 000	518 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 268 000	5 544 000	2 186 000	2 313 000
Total Equity and Debt	6 225 000	9 816 000	4 037 000	2 831 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 573 000	17 491 000	8 568 000	7 434 000
Other Income	0	0	0	0
Revenue	13 573 000	17 491 000	8 568 000	7 434 000
Cost of Goods Sold	2 371 000	3 590 000	973 000	602 000
Salary Costs	5 386 000	6 377 000	5 355 000	4 144 000
Depreciation	22 000	32 000	32 000	24 000
Impairment	0	0	0	0
Expenditure	9 743 000	11 831 000	8 010 000	6 188 000
Operating Profit	3 829 000	5 660 000	557 000	1 246 000
Financial Income	11 000	14 000	2 000	9 000
Financial Costs	10 000	2 000	2 000	1 000
Financial Balance	1 000	12 000	0	8 000
Dividends	2 000 000	2 000 000	0	900 000
Net Income	2 985 000	4 421 000	433 000	978 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	53 000	53 000	52 000	50 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	81 000	77 000	74 000	106 000
Total Tangible Assets	81 000	77 000	74 000	106 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	134 000	129 000	126 000	156 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 537 000	7 231 000	3 276 000	1 828 000
Total Current Assets	6 091 000	9 687 000	3 911 000	2 676 000
Total Assets	6 225 000	9 816 000	4 037 000	2 831 000
Total Equity	1 957 000	4 272 000	1 851 000	518 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	73 000	758 000	494 000	97 000
Unpaid Taxes	895 000	792 000	1 016 000	717 000
Dividends	2 000 000	2 000 000	0	900 000
Other Current Debt	455 000	743 000	550 000	324 000
Total Current Debt	4 268 000	5 544 000	2 186 000	2 313 000
Total Equity and Debt	6 225 000	9 816 000	4 037 000	2 831 000

Financial indicators	2022	2021	2020	2019
Return on Equity	152,53 %	103,49 %	23,39 %	188,8 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	28,21 %	32,36 %	6,5 %	16,76 %
Current Ratio	1,43	1,75	1,79	1,16
Quick Ratio	1,43	1,75	1,79	1,16
Equity Ratio	0,31	0,44	0,46	0,18
Gross Profit Margin	82,53 %	79,48 %	88,64 %	91,9 %