OBJECT PRODUCTION AS

1344 HASLUM

Finances

Share Ownership

Return on Equity

15,33 %

Current Ratio

2,62

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 032 000	1 969 000	1 880 000	1 718 000
Net Income	103 000	126 000	59 000	−6 000
Total Assets	1 078 000	961 000	800 000	765 000
Total Equity	672 000	569 000	443 000	384 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 032 000	1 969 000	1 880 000	1 718 000
Expenditure	1 902 000	1 809 000	1 808 000	1 726 000
Operating Profit	130 000	160 000	72 000	−8 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	2 000	2 000
Earnings Before Tax	132 000	162 000	74 000	−6 000
Tax	29 000	36 000	15 000	0
Net Income	103 000	126 000	59 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 000	50 000	83 000	10 000
Total Current Assets	1 062 000	911 000	717 000	756 000
Total Assets	1 078 000	961 000	800 000	765 000
Total Retained Equity	572 000	469 000	343 000	284 000
Total Equity	672 000	569 000	443 000	384 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	406 000	392 000	357 000	381 000
Total Equity and Debt	1 078 000	961 000	800 000	765 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 032 000	1 969 000	1 880 000	1 718 000
Other Income	0	0	0	0
Revenue	2 032 000	1 969 000	1 880 000	1 718 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 591 000	1 561 000	1 518 000	1 527 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 902 000	1 809 000	1 808 000	1 726 000
Operating Profit	130 000	160 000	72 000	−8 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	2 000	2 000
Dividends	0	0	0	0
Net Income	103 000	126 000	59 000	−6 000

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	17 000	50 000	83 000	10 000
Total Fixed Assets	17 000	50 000	83 000	10 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	859 000	655 000	492 000	599 000
Total Current Assets	1 062 000	911 000	717 000	756 000
Total Assets	1 078 000	961 000	800 000	765 000
Total Equity	672 000	569 000	443 000	384 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	244 000	234 000	223 000	262 000
Dividends	0	0	0	0
Other Current Debt	133 000	122 000	119 000	119 000
Total Current Debt	406 000	392 000	357 000	381 000
Total Equity and Debt	1 078 000	961 000	800 000	765 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,33 %	22,14 %	13,32 %	−1,56 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,4 %	8,13 %	3,83 %	−0,47 %
Current Ratio	2,62	2,32	2,01	1,98
Quick Ratio	2,62	2,32	2,01	1,98
Equity Ratio	0,62	0,59	0,55	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %