HJORT KNUDSEN NORGE AS

7714 STEINKJER

Finances

Share Ownership

Return on Equity

29,01 %

Current Ratio

1,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 875 000	2 118 000	1 925 000	2 110 000
Net Income	38 000	64 000	38 000	37 000
Total Assets	648 000	618 000	539 000	514 000
Total Equity	131 000	342 000	278 000	240 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 875 000	2 118 000	1 925 000	2 110 000
Expenditure	1 825 000	2 036 000	1 877 000	2 063 000
Operating Profit	50 000	82 000	48 000	47 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	49 000	82 000	48 000	47 000
Tax	11 000	18 000	11 000	10 000
Net Income	38 000	64 000	38 000	37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	648 000	618 000	539 000	514 000
Total Assets	648 000	618 000	539 000	514 000
Total Retained Equity	31 000	242 000	178 000	140 000
Total Equity	131 000	342 000	278 000	240 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	518 000	276 000	261 000	274 000
Total Equity and Debt	648 000	618 000	539 000	514 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 875 000	2 118 000	1 925 000	2 110 000
Other Income	0	0	0	0
Revenue	1 875 000	2 118 000	1 925 000	2 110 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 371 000	1 598 000	1 412 000	1 570 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 825 000	2 036 000	1 877 000	2 063 000
Operating Profit	50 000	82 000	48 000	47 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	250 000	0	0	0
Net Income	38 000	64 000	38 000	37 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	191 000	546 000	292 000	456 000
Total Current Assets	648 000	618 000	539 000	514 000
Total Assets	648 000	618 000	539 000	514 000
Total Equity	131 000	342 000	278 000	240 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	17 000	13 000	17 000	24 000
Unpaid Taxes	59 000	80 000	86 000	78 000
Dividends	250 000	0	0	0
Other Current Debt	181 000	165 000	147 000	161 000
Total Current Debt	518 000	276 000	261 000	274 000
Total Equity and Debt	648 000	618 000	539 000	514 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,01 %	18,71 %	13,67 %	15,42 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,67 %	3,87 %	2,49 %	2,23 %
Current Ratio	1,25	2,24	2,07	1,88
Quick Ratio	1,25	2,24	2,07	1,88
Equity Ratio	0,2	0,55	0,52	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %