HAMAR FASADEVASK AS

2408 ELVERUM

Finances

Share Ownership

Return on Equity

97,32 %

Current Ratio

2,67

Debt-to-Equity Ratio

−10,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	181 000	267 000	182 000	2 216 000
Net Income	−218 000	−79 000	−203 000	396 000
Total Assets	2 227 000	2 543 000	2 723 000	3 063 000
Total Equity	−224 000	−6 000	73 000	276 000

Income (NOK)	2022	2021	2020	2019
Revenue	181 000	267 000	182 000	2 216 000
Expenditure	261 000	194 000	252 000	1 389 000
Operating Profit	−80 000	73 000	−71 000	827 000
Financial Income	4 000	3 000	3 000	3 000
Financial Costs	203 000	177 000	192 000	318 000
Financial Balance	−199 000	−174 000	−189 000	−315 000
Earnings Before Tax	−280 000	−101 000	−260 000	513 000
Tax	−62 000	−22 000	−57 000	117 000
Net Income	−218 000	−79 000	−203 000	396 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 211 000	2 506 000	2 711 000	3 063 000
Total Current Assets	16 000	36 000	12 000	0
Total Assets	2 227 000	2 543 000	2 723 000	3 063 000
Total Retained Equity	−1 444 000	−1 225 000	−1 146 000	−944 000
Total Equity	−224 000	−6 000	73 000	276 000
Total Long-Term Debt	2 444 000	2 527 000	2 581 000	2 233 000
Total Current Debt	6 000	21 000	69 000	554 000
Total Equity and Debt	2 227 000	2 543 000	2 723 000	3 063 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	181 000	267 000	182 000	2 216 000
Revenue	181 000	267 000	182 000	2 216 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	5 000
Depreciation	108 000	108 000	108 000	118 000
Impairment	0	0	0	0
Expenditure	261 000	194 000	252 000	1 389 000
Operating Profit	−80 000	73 000	−71 000	827 000
Financial Income	4 000	3 000	3 000	3 000
Financial Costs	203 000	177 000	192 000	318 000
Financial Balance	−199 000	−174 000	−189 000	−315 000
Dividends	0	0	0	0
Net Income	−218 000	−79 000	−203 000	396 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	24 000	0	0	0
Real Eastate	2 078 000	2 164 000	2 250 000	2 335 000
Machinery and Plant Facilities	96 000	118 000	141 000	163 000
Fixtures	0	0	0	0
Total Tangible Assets	2 174 000	2 282 000	2 390 000	2 499 000
Total Fiancial Fixed Assets	12 000	224 000	321 000	564 000
Total Fixed Assets	2 211 000	2 506 000	2 711 000	3 063 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	36 000	12 000	0
Total Current Assets	16 000	36 000	12 000	0
Total Assets	2 227 000	2 543 000	2 723 000	3 063 000
Total Equity	−224 000	−6 000	73 000	276 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 444 000	2 527 000	2 581 000	2 233 000
Creditors	1 000	3 000	67 000	53 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 000	18 000	2 000	42 000
Total Current Debt	6 000	21 000	69 000	554 000
Total Equity and Debt	2 227 000	2 543 000	2 723 000	3 063 000

Financial indicators	2022	2021	2020	2019
Return on Equity	97,32 %	1 316,67 %	−278,08 %	143,48 %
Debt-to-Equity Ratio	−10,91	−421,17	35,36	8,09
Operating Profit Margin	−44,2 %	27,34 %	−39,01 %	37,32 %
Current Ratio	2,67	1,71	0,17	0
Quick Ratio	2,67	1,71	0,17	0
Equity Ratio	−0,1	−0	0,03	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %