HØYTORPJORDET BORETTSLAG

1850 MYSEN

Finances

Share Ownership

Return on Equity

−187,05 %

Current Ratio

16,02

Debt-to-Equity Ratio

2,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	882 000	799 000	787 000	740 000
Net Income	−939 000	−32 000	173 000	126 000
Total Assets	1 757 000	2 712 000	1 786 000	1 608 000
Total Equity	502 000	1 441 000	1 473 000	1 300 000

Income (NOK)	2022	2021	2020	2019
Revenue	882 000	799 000	787 000	740 000
Expenditure	1 805 000	823 000	620 000	622 000
Operating Profit	−923 000	−24 000	167 000	119 000
Financial Income	12 000	5 000	5 000	8 000
Financial Costs	28 000	13 000	0	0
Financial Balance	−16 000	−8 000	5 000	8 000
Earnings Before Tax	−939 000	−32 000	173 000	126 000
Tax	0	0	0	0
Net Income	−939 000	−32 000	173 000	126 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	860 000	859 000	859 000	858 000
Total Current Assets	897 000	1 853 000	928 000	750 000
Total Assets	1 757 000	2 712 000	1 786 000	1 608 000
Total Retained Equity	501 000	1 439 000	1 471 000	1 299 000
Total Equity	502 000	1 441 000	1 473 000	1 300 000
Total Long-Term Debt	1 199 000	1 074 000	88 000	88 000
Total Current Debt	56 000	17 000	46 000	41 000
Total Equity and Debt	1 757 000	2 712 000	1 786 000	1 608 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	882 000	0	0	0
Other Income	0	799 000	787 000	740 000
Revenue	882 000	799 000	787 000	740 000
Cost of Goods Sold	0	0	0	0
Salary Costs	23 000	21 000	58 000	21 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 805 000	823 000	620 000	622 000
Operating Profit	−923 000	−24 000	167 000	119 000
Financial Income	12 000	5 000	5 000	8 000
Financial Costs	28 000	13 000	0	0
Financial Balance	−16 000	−8 000	5 000	8 000
Dividends	0	0	0	0
Net Income	−939 000	−32 000	173 000	126 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	679 000	679 000	679 000	679 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	679 000	679 000	679 000	679 000
Total Fiancial Fixed Assets	182 000	180 000	180 000	179 000
Total Fixed Assets	860 000	859 000	859 000	858 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	742 000	1 651 000	773 000	669 000
Total Current Assets	897 000	1 853 000	928 000	750 000
Total Assets	1 757 000	2 712 000	1 786 000	1 608 000
Total Equity	502 000	1 441 000	1 473 000	1 300 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 199 000	1 074 000	88 000	88 000
Creditors	52 000	0	36 000	11 000
Unpaid Taxes	0	0	4 000	0
Dividends	0	0	0	0
Other Current Debt	3 000	17 000	6 000	29 000
Total Current Debt	56 000	17 000	46 000	41 000
Total Equity and Debt	1 757 000	2 712 000	1 786 000	1 608 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−187,05 %	−2,22 %	11,74 %	9,69 %
Debt-to-Equity Ratio	2,39	0,75	0,06	0,07
Operating Profit Margin	−104,65 %	−3 %	21,22 %	16,08 %
Current Ratio	16,02	109	20,17	18,29
Quick Ratio	16,02	109	20,17	18,29
Equity Ratio	0,29	0,53	0,82	0,81
Gross Profit Margin	100 %	100 %	100 %	100 %