HMF EIENDOM AS

1467 STRØMMEN

Finances

Share Ownership

Return on Equity

12,9 %

Current Ratio

4,09

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 336 000	3 787 000	3 467 000	475 000
Net Income	1 201 000	2 000 000	618 000	−59 000
Total Assets	10 382 000	9 343 000	9 402 000	7 461 000
Total Equity	9 307 000	8 106 000	6 106 000	5 489 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 336 000	3 787 000	3 467 000	475 000
Expenditure	2 822 000	1 196 000	2 654 000	526 000
Operating Profit	1 514 000	2 591 000	813 000	−52 000
Financial Income	27 000	0	0	3 000
Financial Costs	1 000	28 000	21 000	2 000
Financial Balance	26 000	−28 000	−21 000	1 000
Earnings Before Tax	1 540 000	2 564 000	792 000	−50 000
Tax	339 000	564 000	174 000	9 000
Net Income	1 201 000	2 000 000	618 000	−59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 574 000	7 836 000	8 098 000	6 928 000
Total Current Assets	2 808 000	1 507 000	1 303 000	533 000
Total Assets	10 382 000	9 343 000	9 402 000	7 461 000
Total Retained Equity	8 337 000	7 136 000	5 136 000	4 519 000
Total Equity	9 307 000	8 106 000	6 106 000	5 489 000
Total Long-Term Debt	388 000	382 000	373 000	377 000
Total Current Debt	687 000	855 000	2 922 000	1 595 000
Total Equity and Debt	10 382 000	9 343 000	9 402 000	7 461 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 336 000	3 787 000	3 467 000	475 000
Revenue	4 336 000	3 787 000	3 467 000	475 000
Cost of Goods Sold	0	0	25 000	0
Salary Costs	0	0	0	1 000
Depreciation	262 000	262 000	254 000	140 000
Impairment	0	0	0	0
Expenditure	2 822 000	1 196 000	2 654 000	526 000
Operating Profit	1 514 000	2 591 000	813 000	−52 000
Financial Income	27 000	0	0	3 000
Financial Costs	1 000	28 000	21 000	2 000
Financial Balance	26 000	−28 000	−21 000	1 000
Dividends	0	0	0	0
Net Income	1 201 000	2 000 000	618 000	−59 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 529 000	7 769 000	8 009 000	6 816 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	45 000	67 000	89 000	112 000
Total Tangible Assets	7 574 000	7 836 000	8 098 000	6 928 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 574 000	7 836 000	8 098 000	6 928 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	535 000	1 382 000	1 105 000	59 000
Total Current Assets	2 808 000	1 507 000	1 303 000	533 000
Total Assets	10 382 000	9 343 000	9 402 000	7 461 000
Total Equity	9 307 000	8 106 000	6 106 000	5 489 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	388 000	382 000	373 000	377 000
Creditors	223 000	200 000	33 000	1 404 000
Unpaid Taxes	131 000	100 000	120 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	2 591 000	192 000
Total Current Debt	687 000	855 000	2 922 000	1 595 000
Total Equity and Debt	10 382 000	9 343 000	9 402 000	7 461 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,9 %	24,67 %	10,12 %	−1,07 %
Debt-to-Equity Ratio	0,04	0,05	0,06	0,07
Operating Profit Margin	34,92 %	68,42 %	23,45 %	−10,95 %
Current Ratio	4,09	1,76	0,45	0,33
Quick Ratio	4,09	1,76	0,45	0,33
Equity Ratio	0,9	0,87	0,65	0,74
Gross Profit Margin	100 %	100 %	99,28 %	100 %