HOGNE AS

1366 LYSAKER

Finances

Return on Equity

316,67 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 768 000	3 250 000	2 693 000	2 189 000
Net Income	380 000	429 000	46 000	61 000
Total Assets	1 122 000	1 185 000	604 000	586 000
Total Equity	120 000	110 000	111 000	135 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 768 000	3 250 000	2 693 000	2 189 000
Expenditure	3 281 000	2 700 000	2 635 000	2 109 000
Operating Profit	487 000	550 000	59 000	80 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	1 000
Financial Balance	−1 000	0	0	−1 000
Earnings Before Tax	487 000	550 000	59 000	79 000
Tax	107 000	121 000	13 000	17 000
Net Income	380 000	429 000	46 000	61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	30 000	30 000	30 000
Total Current Assets	1 092 000	1 155 000	574 000	556 000
Total Assets	1 122 000	1 185 000	604 000	586 000
Total Retained Equity	10 000	0	1 000	25 000
Total Equity	120 000	110 000	111 000	135 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 003 000	1 075 000	493 000	451 000
Total Equity and Debt	1 122 000	1 185 000	604 000	586 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 768 000	3 250 000	2 693 000	2 189 000
Other Income	0	0	0	0
Revenue	3 768 000	3 250 000	2 693 000	2 189 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 862 000	2 421 000	2 414 000	1 912 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 281 000	2 700 000	2 635 000	2 109 000
Operating Profit	487 000	550 000	59 000	80 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	1 000
Financial Balance	−1 000	0	0	−1 000
Dividends	370 000	430 000	70 000	60 000
Net Income	380 000	429 000	46 000	61 000

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	30 000	30 000	30 000	30 000
Total Fixed Assets	30 000	30 000	30 000	30 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	563 000	324 000	150 000	313 000
Total Current Assets	1 092 000	1 155 000	574 000	556 000
Total Assets	1 122 000	1 185 000	604 000	586 000
Total Equity	120 000	110 000	111 000	135 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	260 000	299 000	196 000	196 000
Dividends	370 000	430 000	70 000	60 000
Other Current Debt	266 000	225 000	215 000	178 000
Total Current Debt	1 003 000	1 075 000	493 000	451 000
Total Equity and Debt	1 122 000	1 185 000	604 000	586 000

Financial indicators	2022	2021	2020	2019
Return on Equity	316,67 %	390 %	41,44 %	45,19 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,92 %	16,92 %	2,19 %	3,65 %
Current Ratio	1,09	1,07	1,16	1,23
Quick Ratio	1,09	1,07	1,16	1,23
Equity Ratio	0,11	0,09	0,18	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %