HAMRAN/JOHANSEN ARKITEKTER AS

0150 OSLO

Finances

Share Ownership

Return on Equity

−37,7 %

Current Ratio

1,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 700 000	3 625 000	2 384 000	3 818 000
Net Income	−265 000	920 000	−487 000	992 000
Total Assets	1 525 000	2 156 000	855 000	1 597 000
Total Equity	703 000	968 000	193 000	680 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 700 000	3 625 000	2 384 000	3 818 000
Expenditure	2 960 000	2 562 000	2 875 000	2 733 000
Operating Profit	−261 000	1 063 000	−491 000	1 085 000
Financial Income	0	0	3 000	0
Financial Costs	3 000	7 000	3 000	1 000
Financial Balance	−3 000	−7 000	0	−1 000
Earnings Before Tax	−265 000	1 057 000	−491 000	1 084 000
Tax	0	136 000	−4 000	92 000
Net Income	−265 000	920 000	−487 000	992 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 000	15 000	43 000	74 000
Total Current Assets	1 509 000	2 140 000	812 000	1 522 000
Total Assets	1 525 000	2 156 000	855 000	1 597 000
Total Retained Equity	673 000	938 000	163 000	650 000
Total Equity	703 000	968 000	193 000	680 000
Total Long-Term Debt	0	0	0	4 000
Total Current Debt	822 000	1 188 000	663 000	913 000
Total Equity and Debt	1 525 000	2 156 000	855 000	1 597 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 700 000	3 525 000	2 377 000	3 818 000
Other Income	0	100 000	8 000	0
Revenue	2 700 000	3 625 000	2 384 000	3 818 000
Cost of Goods Sold	5 000	63 000	37 000	87 000
Salary Costs	2 249 000	1 966 000	2 252 000	2 140 000
Depreciation	15 000	28 000	31 000	16 000
Impairment	0	0	0	0
Expenditure	2 960 000	2 562 000	2 875 000	2 733 000
Operating Profit	−261 000	1 063 000	−491 000	1 085 000
Financial Income	0	0	3 000	0
Financial Costs	3 000	7 000	3 000	1 000
Financial Balance	−3 000	−7 000	0	−1 000
Dividends	0	0	0	0
Net Income	−265 000	920 000	−487 000	992 000

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	16 000	15 000	43 000	74 000
Total Tangible Assets	16 000	15 000	43 000	74 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 000	15 000	43 000	74 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	116 000	1 627 000	324 000	1 100 000
Total Current Assets	1 509 000	2 140 000	812 000	1 522 000
Total Assets	1 525 000	2 156 000	855 000	1 597 000
Total Equity	703 000	968 000	193 000	680 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	4 000
Creditors	86 000	6 000	62 000	68 000
Unpaid Taxes	431 000	563 000	320 000	467 000
Dividends	0	0	0	0
Other Current Debt	305 000	394 000	281 000	290 000
Total Current Debt	822 000	1 188 000	663 000	913 000
Total Equity and Debt	1 525 000	2 156 000	855 000	1 597 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−37,7 %	95,04 %	−252,33 %	145,88 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	−9,67 %	29,32 %	−20,6 %	28,42 %
Current Ratio	1,84	1,8	1,22	1,67
Quick Ratio	1,84	1,8	1,22	1,67
Equity Ratio	0,46	0,45	0,23	0,43
Gross Profit Margin	99,81 %	98,26 %	98,45 %	97,72 %