HAMEC AS

1553 SON

Finances

Return on Equity

84,89 %

Current Ratio

140,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	49 000	−33 000	8 900 000	116 000
Net Income	92 563 000	−387 000	8 864 000	8 000
Total Assets	109 559 000	21 579 000	26 031 000	16 797 000
Total Equity	109 042 000	14 375 000	16 761 000	16 797 000

Income (NOK)	2022	2021	2020	2019
Revenue	49 000	−33 000	8 900 000	116 000
Expenditure	306 000	64 000	49 000	131 000
Operating Profit	−257 000	−97 000	8 851 000	−15 000
Financial Income	93 248 000	0	13 000	23 000
Financial Costs	368 000	290 000	0	0
Financial Balance	92 880 000	−290 000	13 000	23 000
Earnings Before Tax	92 623 000	−387 000	8 864 000	8 000
Tax	60 000	0	0	0
Net Income	92 563 000	−387 000	8 864 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 735 000	21 028 000	17 015 000	13 871 000
Total Current Assets	72 824 000	552 000	9 016 000	2 925 000
Total Assets	109 559 000	21 579 000	26 031 000	16 797 000
Total Retained Equity	107 362 000	13 025 000	15 411 000	15 447 000
Total Equity	109 042 000	14 375 000	16 761 000	16 797 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	517 000	7 204 000	9 270 000	0
Total Equity and Debt	109 559 000	21 579 000	26 031 000	16 797 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	8 900 000	116 000
Other Income	49 000	−33 000	0	0
Revenue	49 000	−33 000	8 900 000	116 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	306 000	64 000	49 000	131 000
Operating Profit	−257 000	−97 000	8 851 000	−15 000
Financial Income	93 248 000	0	13 000	23 000
Financial Costs	368 000	290 000	0	0
Financial Balance	92 880 000	−290 000	13 000	23 000
Dividends	0	2 000 000	8 900 000	0
Net Income	92 563 000	−387 000	8 864 000	8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 063 000	914 000	914 000	914 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	19 000	19 000	19 000	19 000
Total Tangible Assets	5 082 000	933 000	933 000	933 000
Total Fiancial Fixed Assets	31 653 000	20 095 000	16 083 000	12 939 000
Total Fixed Assets	36 735 000	21 028 000	17 015 000	13 871 000
Stock	0	0	0	0
Total Investments	71 161 000	0	0	0
Cash, Bank	1 445 000	103 000	34 000	2 686 000
Total Current Assets	72 824 000	552 000	9 016 000	2 925 000
Total Assets	109 559 000	21 579 000	26 031 000	16 797 000
Total Equity	109 042 000	14 375 000	16 761 000	16 797 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	26 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	2 000 000	8 900 000	0
Other Current Debt	430 000	7 204 000	370 000	0
Total Current Debt	517 000	7 204 000	9 270 000	0
Total Equity and Debt	109 559 000	21 579 000	26 031 000	16 797 000

Financial indicators	2022	2021	2020	2019
Return on Equity	84,89 %	−2,69 %	52,88 %	0,05 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−524,49 %	293,94 %	99,45 %	−12,93 %
Current Ratio	140,86	0,08	0,97	-
Quick Ratio	140,86	0,08	0,97	-
Equity Ratio	1	0,67	0,64	1
Gross Profit Margin	100 %	100 %	100 %	100 %