HAMAR BYGG AS

2316 HAMAR

Finances

Share Ownership

Return on Equity

−27,01 %

Current Ratio

0,5

Debt-to-Equity Ratio

−0,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 380 000	9 739 000	8 449 000	9 321 000
Net Income	185 000	382 000	−64 000	340 000
Total Assets	795 000	1 350 000	945 000	862 000
Total Equity	−685 000	−870 000	−1 252 000	−1 188 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 380 000	9 739 000	8 449 000	9 321 000
Expenditure	7 093 000	9 143 000	8 466 000	8 802 000
Operating Profit	287 000	596 000	−16 000	519 000
Financial Income	0	0	0	0
Financial Costs	50 000	106 000	65 000	84 000
Financial Balance	−50 000	−106 000	−65 000	−84 000
Earnings Before Tax	237 000	490 000	−82 000	436 000
Tax	52 000	108 000	−18 000	96 000
Net Income	185 000	382 000	−64 000	340 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	299 000	610 000	593 000	668 000
Total Current Assets	496 000	741 000	352 000	194 000
Total Assets	795 000	1 350 000	945 000	862 000
Total Retained Equity	−785 000	−970 000	−1 352 000	−1 288 000
Total Equity	−685 000	−870 000	−1 252 000	−1 188 000
Total Long-Term Debt	493 000	480 000	451 000	280 000
Total Current Debt	987 000	1 741 000	1 746 000	1 770 000
Total Equity and Debt	795 000	1 350 000	945 000	862 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 271 000	9 726 000	8 449 000	9 321 000
Other Income	109 000	13 000	0	0
Revenue	7 380 000	9 739 000	8 449 000	9 321 000
Cost of Goods Sold	2 414 000	4 042 000	3 327 000	3 247 000
Salary Costs	3 835 000	4 037 000	4 283 000	4 374 000
Depreciation	52 000	137 000	94 000	96 000
Impairment	0	0	0	0
Expenditure	7 093 000	9 143 000	8 466 000	8 802 000
Operating Profit	287 000	596 000	−16 000	519 000
Financial Income	0	0	0	0
Financial Costs	50 000	106 000	65 000	84 000
Financial Balance	−50 000	−106 000	−65 000	−84 000
Dividends	0	0	0	0
Net Income	185 000	382 000	−64 000	340 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	206 000	258 000	366 000	348 000
Real Eastate	3 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	90 000	334 000	227 000	320 000
Total Tangible Assets	93 000	334 000	227 000	320 000
Total Fiancial Fixed Assets	0	18 000	0	0
Total Fixed Assets	299 000	610 000	593 000	668 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	111 000	55 000	48 000	0
Total Current Assets	496 000	741 000	352 000	194 000
Total Assets	795 000	1 350 000	945 000	862 000
Total Equity	−685 000	−870 000	−1 252 000	−1 188 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	493 000	480 000	451 000	280 000
Creditors	209 000	354 000	364 000	203 000
Unpaid Taxes	405 000	419 000	655 000	830 000
Dividends	0	0	0	0
Other Current Debt	373 000	678 000	438 000	476 000
Total Current Debt	987 000	1 741 000	1 746 000	1 770 000
Total Equity and Debt	795 000	1 350 000	945 000	862 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−27,01 %	−43,91 %	5,11 %	−28,62 %
Debt-to-Equity Ratio	−0,72	−0,55	−0,36	−0,24
Operating Profit Margin	3,89 %	6,12 %	−0,19 %	5,57 %
Current Ratio	0,5	0,43	0,2	0,11
Quick Ratio	0,5	0,43	0,2	0,11
Equity Ratio	−0,86	−0,64	−1,32	−1,38
Gross Profit Margin	67,29 %	58,5 %	60,62 %	65,16 %