HÅNDVERKERN DIN AS

7018 TRONDHEIM

Finances

Share Ownership

Return on Equity

20,65 %

Current Ratio

1,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 847 000	5 969 000	5 959 000	3 175 000
Net Income	198 000	121 000	70 000	92 000
Total Assets	1 950 000	1 596 000	2 141 000	1 366 000
Total Equity	959 000	760 000	1 039 000	969 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 847 000	5 969 000	5 959 000	3 175 000
Expenditure	5 586 000	5 742 000	5 742 000	3 055 000
Operating Profit	261 000	227 000	215 000	120 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	−1 000
Earnings Before Tax	261 000	227 000	217 000	120 000
Tax	63 000	106 000	146 000	28 000
Net Income	198 000	121 000	70 000	92 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	137 000	0	64 000	148 000
Total Current Assets	1 813 000	1 596 000	2 077 000	1 217 000
Total Assets	1 950 000	1 596 000	2 141 000	1 366 000
Total Retained Equity	859 000	660 000	539 000	469 000
Total Equity	959 000	760 000	1 039 000	969 000
Total Long-Term Debt	0	0	0	7 000
Total Current Debt	991 000	835 000	1 102 000	390 000
Total Equity and Debt	1 950 000	1 596 000	2 141 000	1 366 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 847 000	5 969 000	5 939 000	3 166 000
Other Income	0	0	20 000	9 000
Revenue	5 847 000	5 969 000	5 959 000	3 175 000
Cost of Goods Sold	3 723 000	3 834 000	4 176 000	1 993 000
Salary Costs	1 449 000	1 273 000	748 000	606 000
Depreciation	5 000	64 000	84 000	85 000
Impairment	0	0	0	0
Expenditure	5 586 000	5 742 000	5 742 000	3 055 000
Operating Profit	261 000	227 000	215 000	120 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	−1 000
Dividends	0	0	0	0
Net Income	198 000	121 000	70 000	92 000

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	137 000	0	64 000	148 000
Total Tangible Assets	137 000	0	64 000	148 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	137 000	0	64 000	148 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 129 000	773 000	1 210 000	175 000
Total Current Assets	1 813 000	1 596 000	2 077 000	1 217 000
Total Assets	1 950 000	1 596 000	2 141 000	1 366 000
Total Equity	959 000	760 000	1 039 000	969 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	7 000
Creditors	300 000	249 000	311 000	177 000
Unpaid Taxes	220 000	235 000	144 000	118 000
Dividends	0	0	0	0
Other Current Debt	408 000	245 000	494 000	66 000
Total Current Debt	991 000	835 000	1 102 000	390 000
Total Equity and Debt	1 950 000	1 596 000	2 141 000	1 366 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,65 %	15,92 %	6,74 %	9,49 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	4,46 %	3,8 %	3,61 %	3,78 %
Current Ratio	1,83	1,91	1,88	3,12
Quick Ratio	1,83	1,91	1,88	3,12
Equity Ratio	0,49	0,48	0,49	0,71
Gross Profit Margin	36,33 %	35,77 %	29,92 %	37,23 %