HAMAR OPTIKK AS

2316 HAMAR

Finances

Share Ownership

Return on Equity

53,69 %

Current Ratio

1,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	24 045 000	22 972 000	19 388 000	19 674 000
Net Income	815 000	1 126 000	1 338 000	601 000
Total Assets	5 371 000	5 027 000	5 691 000	4 436 000
Total Equity	1 518 000	1 302 000	2 576 000	1 238 000

Income (NOK)	2022	2021	2020	2019
Revenue	24 045 000	22 972 000	19 388 000	19 674 000
Expenditure	22 940 000	21 477 000	17 711 000	18 896 000
Operating Profit	1 106 000	1 494 000	1 676 000	777 000
Financial Income	4 000	0	3 000	3 000
Financial Costs	12 000	18 000	28 000	39 000
Financial Balance	−8 000	−18 000	−25 000	−36 000
Earnings Before Tax	1 098 000	1 477 000	1 650 000	741 000
Tax	283 000	351 000	312 000	140 000
Net Income	815 000	1 126 000	1 338 000	601 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	793 000	1 332 000	1 486 000	1 868 000
Total Current Assets	4 579 000	3 696 000	4 206 000	2 568 000
Total Assets	5 371 000	5 027 000	5 691 000	4 436 000
Total Retained Equity	1 418 000	1 202 000	2 476 000	1 138 000
Total Equity	1 518 000	1 302 000	2 576 000	1 238 000
Total Long-Term Debt	0	0	0	14 000
Total Current Debt	3 854 000	3 725 000	3 115 000	3 183 000
Total Equity and Debt	5 371 000	5 027 000	5 691 000	4 436 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	24 044 000	22 972 000	19 261 000	19 671 000
Other Income	0	0	126 000	3 000
Revenue	24 045 000	22 972 000	19 388 000	19 674 000
Cost of Goods Sold	7 665 000	7 224 000	5 844 000	5 876 000
Salary Costs	7 230 000	6 638 000	5 369 000	6 197 000
Depreciation	563 000	525 000	504 000	471 000
Impairment	0	0	0	0
Expenditure	22 940 000	21 477 000	17 711 000	18 896 000
Operating Profit	1 106 000	1 494 000	1 676 000	777 000
Financial Income	4 000	0	3 000	3 000
Financial Costs	12 000	18 000	28 000	39 000
Financial Balance	−8 000	−18 000	−25 000	−36 000
Dividends	600 000	0	0	100 000
Net Income	815 000	1 126 000	1 338 000	601 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	23 000	18 000	28 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	770 000	1 313 000	1 458 000	1 868 000
Total Tangible Assets	770 000	1 313 000	1 458 000	1 868 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	793 000	1 332 000	1 486 000	1 868 000
Stock	360 000	362 000	349 000	302 000
Total Investments	0	0	0	0
Cash, Bank	4 021 000	3 199 000	3 772 000	2 172 000
Total Current Assets	4 579 000	3 696 000	4 206 000	2 568 000
Total Assets	5 371 000	5 027 000	5 691 000	4 436 000
Total Equity	1 518 000	1 302 000	2 576 000	1 238 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	14 000
Creditors	1 096 000	1 140 000	1 014 000	815 000
Unpaid Taxes	831 000	687 000	695 000	503 000
Dividends	600 000	0	0	100 000
Other Current Debt	920 000	837 000	527 000	890 000
Total Current Debt	3 854 000	3 725 000	3 115 000	3 183 000
Total Equity and Debt	5 371 000	5 027 000	5 691 000	4 436 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,69 %	86,48 %	51,94 %	48,55 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	4,6 %	6,5 %	8,64 %	3,95 %
Current Ratio	1,19	0,99	1,35	0,81
Quick Ratio	1,31	1,1	1,52	0,89
Equity Ratio	0,28	0,26	0,45	0,28
Gross Profit Margin	68,12 %	68,55 %	69,86 %	70,13 %