HILLE-STRANDSKOGEN ARKITEKTER AS

0357 OSLO

Finances

Share Ownership

Return on Equity

62,91 %

Current Ratio

1,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 880 000	6 679 000	6 271 000	6 593 000
Net Income	1 983 000	1 009 000	1 613 000	1 388 000
Total Assets	5 224 000	4 541 000	5 328 000	4 393 000
Total Equity	3 152 000	1 823 000	3 115 000	2 302 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 880 000	6 679 000	6 271 000	6 593 000
Expenditure	5 336 000	5 334 000	4 194 000	4 804 000
Operating Profit	2 544 000	1 346 000	2 077 000	1 790 000
Financial Income	0	0	1 000	5 000
Financial Costs	10 000	2 000	1 000	5 000
Financial Balance	−10 000	−2 000	0	0
Earnings Before Tax	2 534 000	1 344 000	2 076 000	1 790 000
Tax	551 000	336 000	463 000	401 000
Net Income	1 983 000	1 009 000	1 613 000	1 388 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 246 000	874 000	1 593 000	1 328 000
Total Current Assets	3 978 000	3 668 000	3 736 000	3 065 000
Total Assets	5 224 000	4 541 000	5 328 000	4 393 000
Total Retained Equity	3 122 000	1 539 000	2 831 000	2 018 000
Total Equity	3 152 000	1 823 000	3 115 000	2 302 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 071 000	2 718 000	2 214 000	2 091 000
Total Equity and Debt	5 224 000	4 541 000	5 328 000	4 393 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 770 000	6 846 000	6 271 000	6 593 000
Other Income	110 000	−168 000	0	0
Revenue	7 880 000	6 679 000	6 271 000	6 593 000
Cost of Goods Sold	12 000	47 000	78 000	117 000
Salary Costs	3 718 000	3 689 000	2 669 000	3 026 000
Depreciation	408 000	329 000	301 000	249 000
Impairment	0	0	0	0
Expenditure	5 336 000	5 334 000	4 194 000	4 804 000
Operating Profit	2 544 000	1 346 000	2 077 000	1 790 000
Financial Income	0	0	1 000	5 000
Financial Costs	10 000	2 000	1 000	5 000
Financial Balance	−10 000	−2 000	0	0
Dividends	400 000	800 000	800 000	600 000
Net Income	1 983 000	1 009 000	1 613 000	1 388 000

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	1 246 000	874 000	1 593 000	1 328 000
Total Tangible Assets	1 246 000	874 000	1 593 000	1 328 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 246 000	874 000	1 593 000	1 328 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 937 000	2 599 000	2 590 000	2 066 000
Total Current Assets	3 978 000	3 668 000	3 736 000	3 065 000
Total Assets	5 224 000	4 541 000	5 328 000	4 393 000
Total Equity	3 152 000	1 823 000	3 115 000	2 302 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	55 000	49 000	112 000	70 000
Unpaid Taxes	719 000	601 000	577 000	714 000
Dividends	400 000	800 000	800 000	600 000
Other Current Debt	346 000	932 000	261 000	306 000
Total Current Debt	2 071 000	2 718 000	2 214 000	2 091 000
Total Equity and Debt	5 224 000	4 541 000	5 328 000	4 393 000

Financial indicators	2022	2021	2020	2019
Return on Equity	62,91 %	55,35 %	51,78 %	60,3 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32,28 %	20,15 %	33,12 %	27,15 %
Current Ratio	1,92	1,35	1,69	1,47
Quick Ratio	1,92	1,35	1,69	1,47
Equity Ratio	0,6	0,4	0,58	0,52
Gross Profit Margin	99,85 %	99,3 %	98,76 %	98,23 %