HAMOPT AS

2324 VANG PÅ HEDMARKEN

Finances

Return on Equity

−16,67 %

Current Ratio

16,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−2 800 000	1 816 000	1 113 000	1 663 000
Total Assets	17 802 000	21 894 000	21 066 000	18 475 000
Total Equity	16 792 000	20 368 000	19 552 000	18 439 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	205 000	289 000	161 000	82 000
Operating Profit	−205 000	−289 000	−161 000	−82 000
Financial Income	195 000	2 104 000	1 273 000	1 767 000
Financial Costs	2 790 000	0	0	0
Financial Balance	−2 595 000	2 104 000	1 273 000	1 767 000
Earnings Before Tax	−2 800 000	1 816 000	1 113 000	1 685 000
Tax	0	0	0	22 000
Net Income	−2 800 000	1 816 000	1 113 000	1 663 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 369 000	2 926 000	2 926 000	1 426 000
Total Current Assets	16 433 000	18 968 000	18 139 000	17 049 000
Total Assets	17 802 000	21 894 000	21 066 000	18 475 000
Total Retained Equity	16 393 000	19 969 000	19 153 000	18 040 000
Total Equity	16 792 000	20 368 000	19 552 000	18 439 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 010 000	1 527 000	1 514 000	36 000
Total Equity and Debt	17 802 000	21 894 000	21 066 000	18 475 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
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	205 000	289 000	161 000	82 000
Operating Profit	−205 000	−289 000	−161 000	−82 000
Financial Income	195 000	2 104 000	1 273 000	1 767 000
Financial Costs	2 790 000	0	0	0
Financial Balance	−2 595 000	2 104 000	1 273 000	1 767 000
Dividends	0	1 000 000	0	0
Net Income	−2 800 000	1 816 000	1 113 000	1 663 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	219 000	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	1 150 000	2 926 000	2 926 000	1 426 000
Total Fixed Assets	1 369 000	2 926 000	2 926 000	1 426 000
Stock	0	0	0	0
Total Investments	15 436 000	16 757 000	16 155 000	14 920 000
Cash, Bank	53 000	583 000	449 000	680 000
Total Current Assets	16 433 000	18 968 000	18 139 000	17 049 000
Total Assets	17 802 000	21 894 000	21 066 000	18 475 000
Total Equity	16 792 000	20 368 000	19 552 000	18 439 000
Short-Term Group Debt	995 000	1 500 000	1 500 000	0
Total Long-Term Debt	0	0	0	0
Creditors	0	13 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	1 000 000	0	0
Other Current Debt	16 000	14 000	14 000	14 000
Total Current Debt	1 010 000	1 527 000	1 514 000	36 000
Total Equity and Debt	17 802 000	21 894 000	21 066 000	18 475 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−16,67 %	8,92 %	5,69 %	9,02 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	16,27	12,42	11,98	473,58
Quick Ratio	16,27	12,42	11,98	473,58
Equity Ratio	0,94	0,93	0,93	1
Gross Profit Margin	-	-	-	-