HAMAR FRIENDS AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

529,41 %

Current Ratio

0,99

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 014 000	11 882 000	10 852 000	9 706 000
Net Income	720 000	1 004 000	1 547 000	1 115 000
Total Assets	2 321 000	2 986 000	3 622 000	2 959 000
Total Equity	136 000	116 000	112 000	565 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 014 000	11 882 000	10 852 000	9 706 000
Expenditure	11 083 000	10 592 000	8 875 000	8 294 000
Operating Profit	930 000	1 289 000	1 977 000	1 412 000
Financial Income	2 000	2 000	4 000	10 000
Financial Costs	3 000	2 000	3 000	0
Financial Balance	−1 000	0	1 000	10 000
Earnings Before Tax	930 000	1 290 000	1 978 000	1 422 000
Tax	210 000	286 000	431 000	307 000
Net Income	720 000	1 004 000	1 547 000	1 115 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	165 000	268 000	337 000	290 000
Total Current Assets	2 156 000	2 718 000	3 286 000	2 669 000
Total Assets	2 321 000	2 986 000	3 622 000	2 959 000
Total Retained Equity	36 000	16 000	12 000	465 000
Total Equity	136 000	116 000	112 000	565 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 185 000	2 869 000	3 510 000	2 394 000
Total Equity and Debt	2 321 000	2 986 000	3 622 000	2 959 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 550 000	11 417 000	10 383 000	9 299 000
Other Income	464 000	464 000	470 000	407 000
Revenue	12 014 000	11 882 000	10 852 000	9 706 000
Cost of Goods Sold	2 961 000	2 562 000	2 037 000	1 811 000
Salary Costs	6 507 000	6 625 000	5 298 000	5 095 000
Depreciation	103 000	101 000	94 000	72 000
Impairment	0	0	0	0
Expenditure	11 083 000	10 592 000	8 875 000	8 294 000
Operating Profit	930 000	1 289 000	1 977 000	1 412 000
Financial Income	2 000	2 000	4 000	10 000
Financial Costs	3 000	2 000	3 000	0
Financial Balance	−1 000	0	1 000	10 000
Dividends	700 000	1 000 000	2 000 000	700 000
Net Income	720 000	1 004 000	1 547 000	1 115 000

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	165 000	268 000	337 000	290 000
Total Tangible Assets	165 000	268 000	337 000	290 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	165 000	268 000	337 000	290 000
Stock	222 000	191 000	164 000	148 000
Total Investments	0	0	0	0
Cash, Bank	1 737 000	2 230 000	2 530 000	2 467 000
Total Current Assets	2 156 000	2 718 000	3 286 000	2 669 000
Total Assets	2 321 000	2 986 000	3 622 000	2 959 000
Total Equity	136 000	116 000	112 000	565 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	106 000	83 000	116 000	44 000
Unpaid Taxes	620 000	964 000	491 000	957 000
Dividends	700 000	1 000 000	2 000 000	700 000
Other Current Debt	550 000	536 000	472 000	386 000
Total Current Debt	2 185 000	2 869 000	3 510 000	2 394 000
Total Equity and Debt	2 321 000	2 986 000	3 622 000	2 959 000

Financial indicators	2022	2021	2020	2019
Return on Equity	529,41 %	865,52 %	1 381,25 %	197,35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,74 %	10,85 %	18,22 %	14,55 %
Current Ratio	0,99	0,95	0,94	1,11
Quick Ratio	1,1	1,01	0,98	1,19
Equity Ratio	0,06	0,04	0,03	0,19
Gross Profit Margin	75,35 %	78,44 %	81,23 %	81,34 %