HBO NORDIC SERVICES NORWAY AS

0484 OSLO

Finances

Share Ownership

Return on Equity

26,45 %

Current Ratio

2,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 714 000	11 607 000	6 511 000	6 867 000
Net Income	1 321 000	812 000	426 000	507 000
Total Assets	9 049 000	8 017 000	4 574 000	4 359 000
Total Equity	4 994 000	3 673 000	2 861 000	2 434 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 714 000	11 607 000	6 511 000	6 867 000
Expenditure	17 019 000	10 607 000	5 958 000	6 184 000
Operating Profit	1 694 000	1 000 000	553 000	682 000
Financial Income	7 000	46 000	0	0
Financial Costs	0	0	3 000	17 000
Financial Balance	7 000	46 000	−3 000	−17 000
Earnings Before Tax	1 701 000	1 046 000	551 000	665 000
Tax	380 000	234 000	125 000	158 000
Net Income	1 321 000	812 000	426 000	507 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	9 049 000	8 017 000	4 574 000	4 359 000
Total Assets	9 049 000	8 017 000	4 574 000	4 359 000
Total Retained Equity	4 964 000	3 643 000	2 831 000	2 404 000
Total Equity	4 994 000	3 673 000	2 861 000	2 434 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 055 000	4 344 000	1 714 000	1 925 000
Total Equity and Debt	9 049 000	8 017 000	4 574 000	4 359 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 714 000	0	0	0
Other Income	0	11 607 000	6 511 000	6 867 000
Revenue	18 714 000	11 607 000	6 511 000	6 867 000
Cost of Goods Sold	0	0	0	0
Salary Costs	12 014 000	8 340 000	4 193 000	4 746 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	17 019 000	10 607 000	5 958 000	6 184 000
Operating Profit	1 694 000	1 000 000	553 000	682 000
Financial Income	7 000	46 000	0	0
Financial Costs	0	0	3 000	17 000
Financial Balance	7 000	46 000	−3 000	−17 000
Dividends	0	0	0	0
Net Income	1 321 000	812 000	426 000	507 000

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	4 963 000	3 325 000	3 966 000	3 810 000
Total Current Assets	9 049 000	8 017 000	4 574 000	4 359 000
Total Assets	9 049 000	8 017 000	4 574 000	4 359 000
Total Equity	4 994 000	3 673 000	2 861 000	2 434 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	109 000	52 000	0	0
Unpaid Taxes	0	295 000	178 000	237 000
Dividends	0	0	0	0
Other Current Debt	3 332 000	3 764 000	1 411 000	1 531 000
Total Current Debt	4 055 000	4 344 000	1 714 000	1 925 000
Total Equity and Debt	9 049 000	8 017 000	4 574 000	4 359 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,45 %	22,11 %	14,89 %	20,83 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,05 %	8,62 %	8,49 %	9,93 %
Current Ratio	2,23	1,85	2,67	2,26
Quick Ratio	2,23	1,85	2,67	2,26
Equity Ratio	0,55	0,46	0,63	0,56
Gross Profit Margin	100 %	100 %	100 %	100 %