HAMITO AS

3413 LIER

Finances

Return on Equity

−12,15 %

Current Ratio

2,01

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 158 000	1 211 000	897 000	842 000
Net Income	−843 000	487 000	128 000	177 000
Total Assets	8 592 000	4 151 000	3 578 000	3 533 000
Total Equity	6 936 000	3 770 000	3 283 000	3 155 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 158 000	1 211 000	897 000	842 000
Expenditure	1 532 000	1 149 000	784 000	686 000
Operating Profit	−374 000	63 000	113 000	156 000
Financial Income	52 000	45 000	14 000	23 000
Financial Costs	595 000	266 000	0	1 000
Financial Balance	−543 000	−221 000	14 000	22 000
Earnings Before Tax	−917 000	−159 000	128 000	177 000
Tax	−74 000	−646 000	0	0
Net Income	−843 000	487 000	128 000	177 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 951 000	1 558 000	2 612 000	2 935 000
Total Current Assets	2 640 000	2 594 000	966 000	598 000
Total Assets	8 592 000	4 151 000	3 578 000	3 533 000
Total Retained Equity	2 844 000	−1 122 000	−1 609 000	−1 737 000
Total Equity	6 936 000	3 770 000	3 283 000	3 155 000
Total Long-Term Debt	343 000	0	0	0
Total Current Debt	1 312 000	381 000	295 000	378 000
Total Equity and Debt	8 592 000	4 151 000	3 578 000	3 533 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	250 000	0	0
Other Income	1 158 000	961 000	897 000	842 000
Revenue	1 158 000	1 211 000	897 000	842 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 158 000	726 000	569 000	512 000
Depreciation	157 000	146 000	137 000	137 000
Impairment	0	0	0	0
Expenditure	1 532 000	1 149 000	784 000	686 000
Operating Profit	−374 000	63 000	113 000	156 000
Financial Income	52 000	45 000	14 000	23 000
Financial Costs	595 000	266 000	0	1 000
Financial Balance	−543 000	−221 000	14 000	22 000
Dividends	0	0	0	0
Net Income	−843 000	487 000	128 000	177 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	646 000	0	0
Real Eastate	5 829 000	792 000	883 000	1 020 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	122 000	76 000	0	0
Total Tangible Assets	5 951 000	867 000	883 000	1 020 000
Total Fiancial Fixed Assets	0	44 000	1 729 000	1 916 000
Total Fixed Assets	5 951 000	1 558 000	2 612 000	2 935 000
Stock	0	0	0	0
Total Investments	2 303 000	887 000	0	0
Cash, Bank	323 000	1 689 000	954 000	577 000
Total Current Assets	2 640 000	2 594 000	966 000	598 000
Total Assets	8 592 000	4 151 000	3 578 000	3 533 000
Total Equity	6 936 000	3 770 000	3 283 000	3 155 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	343 000	0	0	0
Creditors	2 000	0	0	0
Unpaid Taxes	158 000	303 000	218 000	303 000
Dividends	0	0	0	0
Other Current Debt	1 151 000	78 000	77 000	75 000
Total Current Debt	1 312 000	381 000	295 000	378 000
Total Equity and Debt	8 592 000	4 151 000	3 578 000	3 533 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12,15 %	12,92 %	3,9 %	5,61 %
Debt-to-Equity Ratio	0,05	0	0	0
Operating Profit Margin	−32,3 %	5,2 %	12,6 %	18,53 %
Current Ratio	2,01	6,81	3,27	1,58
Quick Ratio	2,01	6,81	3,27	1,58
Equity Ratio	0,81	0,91	0,92	0,89
Gross Profit Margin	100 %	100 %	100 %	100 %