HUNDEPATRULJEN AS

7046 TRONDHEIM

Finances

Share Ownership

Return on Equity

94,74 %

Current Ratio

3,78

Debt-to-Equity Ratio

1,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 973 000	1 418 000	1 186 000	1 076 000
Net Income	18 000	−74 000	49 000	42 000
Total Assets	74 000	45 000	154 000	131 000
Total Equity	19 000	1 000	23 000	22 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 973 000	1 418 000	1 186 000	1 076 000
Expenditure	1 955 000	1 439 000	1 124 000	1 022 000
Operating Profit	18 000	−21 000	63 000	54 000
Financial Income	0	0	0	0
Financial Costs	0	53 000	4 000	0
Financial Balance	0	−53 000	−4 000	0
Earnings Before Tax	18 000	−74 000	59 000	54 000
Tax	0	0	10 000	12 000
Net Income	18 000	−74 000	49 000	42 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 000	5 000	5 000	5 000
Total Current Assets	68 000	40 000	148 000	125 000
Total Assets	74 000	45 000	154 000	131 000
Total Retained Equity	−49 000	−67 000	7 000	−83 000
Total Equity	19 000	1 000	23 000	22 000
Total Long-Term Debt	37 000	0	90 000	90 000
Total Current Debt	18 000	44 000	41 000	19 000
Total Equity and Debt	74 000	45 000	154 000	131 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 898 000	1 418 000	1 186 000	1 076 000
Other Income	74 000	0	0	0
Revenue	1 973 000	1 418 000	1 186 000	1 076 000
Cost of Goods Sold	1 221 000	0	731 000	730 000
Salary Costs	16 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 955 000	1 439 000	1 124 000	1 022 000
Operating Profit	18 000	−21 000	63 000	54 000
Financial Income	0	0	0	0
Financial Costs	0	53 000	4 000	0
Financial Balance	0	−53 000	−4 000	0
Dividends	0	0	0	0
Net Income	18 000	−74 000	49 000	42 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	5 000	5 000	5 000
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	5 000	5 000	5 000	5 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	12 000	28 000	105 000
Total Current Assets	68 000	40 000	148 000	125 000
Total Assets	74 000	45 000	154 000	131 000
Total Equity	19 000	1 000	23 000	22 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	37 000	0	90 000	90 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	20 000	46 000	10 000	10 000
Total Current Debt	18 000	44 000	41 000	19 000
Total Equity and Debt	74 000	45 000	154 000	131 000

Financial indicators	2022	2021	2020	2019
Return on Equity	94,74 %	−7 400 %	213,04 %	190,91 %
Debt-to-Equity Ratio	1,95	0	3,91	4,09
Operating Profit Margin	0,91 %	−1,48 %	5,31 %	5,02 %
Current Ratio	3,78	0,91	3,61	6,58
Quick Ratio	3,78	0,91	3,61	6,58
Equity Ratio	0,26	0,02	0,15	0,17
Gross Profit Margin	38,11 %	100 %	38,36 %	32,16 %