HAMAR BYGG & RENHOLD AS

2320 FURNES

Finances

Share Ownership

Return on Equity

30,04 %

Current Ratio

2,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 094 000	2 832 000	1 572 000	682 000
Net Income	596 000	1 047 000	−20 000	−143 000
Total Assets	2 886 000	2 804 000	1 718 000	688 000
Total Equity	1 984 000	1 388 000	341 000	361 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 094 000	2 832 000	1 572 000	682 000
Expenditure	2 320 000	1 516 000	1 592 000	827 000
Operating Profit	775 000	1 318 000	−20 000	−145 000
Financial Income	1 000	2 000	1 000	2 000
Financial Costs	4 000	4 000	1 000	0
Financial Balance	−3 000	−2 000	0	2 000
Earnings Before Tax	772 000	1 316 000	−20 000	−143 000
Tax	176 000	269 000	0	0
Net Income	596 000	1 047 000	−20 000	−143 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	987 000	32 000	85 000	137 000
Total Current Assets	1 899 000	2 772 000	1 634 000	551 000
Total Assets	2 886 000	2 804 000	1 718 000	688 000
Total Retained Equity	1 954 000	1 358 000	311 000	331 000
Total Equity	1 984 000	1 388 000	341 000	361 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	902 000	1 416 000	1 377 000	327 000
Total Equity and Debt	2 886 000	2 804 000	1 718 000	688 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 086 000	2 832 000	1 572 000	682 000
Other Income	9 000	0	0	0
Revenue	3 094 000	2 832 000	1 572 000	682 000
Cost of Goods Sold	392 000	254 000	229 000	9 000
Salary Costs	1 145 000	984 000	752 000	482 000
Depreciation	33 000	53 000	52 000	52 000
Impairment	0	0	0	0
Expenditure	2 320 000	1 516 000	1 592 000	827 000
Operating Profit	775 000	1 318 000	−20 000	−145 000
Financial Income	1 000	2 000	1 000	2 000
Financial Costs	4 000	4 000	1 000	0
Financial Balance	−3 000	−2 000	0	2 000
Dividends	0	0	0	0
Net Income	596 000	1 047 000	−20 000	−143 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	17 000	0	0	0
Real Eastate	950 000	0	0	0
Machinery and Plant Facilities	18 000	0	85 000	137 000
Fixtures	3 000	32 000	0	0
Total Tangible Assets	970 000	32 000	85 000	137 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	987 000	32 000	85 000	137 000
Stock	0	950 000	950 000	95 000
Total Investments	0	0	0	0
Cash, Bank	421 000	681 000	79 000	318 000
Total Current Assets	1 899 000	2 772 000	1 634 000	551 000
Total Assets	2 886 000	2 804 000	1 718 000	688 000
Total Equity	1 984 000	1 388 000	341 000	361 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	94 000	42 000	63 000	0
Unpaid Taxes	255 000	246 000	188 000	57 000
Dividends	0	0	0	0
Other Current Debt	361 000	859 000	1 126 000	270 000
Total Current Debt	902 000	1 416 000	1 377 000	327 000
Total Equity and Debt	2 886 000	2 804 000	1 718 000	688 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,04 %	75,43 %	−5,87 %	−39,61 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	25,05 %	46,54 %	−1,27 %	−21,26 %
Current Ratio	2,11	1,96	1,19	1,69
Quick Ratio	2,11	5,95	3,83	2,38
Equity Ratio	0,69	0,5	0,2	0,52
Gross Profit Margin	87,33 %	91,03 %	85,43 %	98,68 %