HOEM EIENDOM AS

6509 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

8,7 %

Current Ratio

14,69

Debt-to-Equity Ratio

0,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	941 000	866 000	806 000	800 000
Net Income	500 000	418 000	301 000	456 000
Total Assets	8 010 000	8 615 000	5 180 000	5 563 000
Total Equity	5 745 000	5 303 000	2 117 000	2 167 000

Income (NOK)	2022	2021	2020	2019
Revenue	941 000	866 000	806 000	800 000
Expenditure	224 000	294 000	352 000	116 000
Operating Profit	717 000	573 000	454 000	684 000
Financial Income	1 000	0	0	0
Financial Costs	73 000	52 000	68 000	100 000
Financial Balance	−72 000	−52 000	−68 000	−100 000
Earnings Before Tax	645 000	521 000	386 000	584 000
Tax	145 000	103 000	85 000	129 000
Net Income	500 000	418 000	301 000	456 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 118 000	4 675 000	5 039 000	4 109 000
Total Current Assets	3 892 000	3 940 000	141 000	1 454 000
Total Assets	8 010 000	8 615 000	5 180 000	5 563 000
Total Retained Equity	4 745 000	4 303 000	1 117 000	1 167 000
Total Equity	5 745 000	5 303 000	2 117 000	2 167 000
Total Long-Term Debt	2 000 000	2 250 000	2 500 000	2 750 000
Total Current Debt	265 000	1 062 000	563 000	647 000
Total Equity and Debt	8 010 000	8 615 000	5 180 000	5 563 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 000	2 000	20 000	0
Other Income	926 000	864 000	786 000	800 000
Revenue	941 000	866 000	806 000	800 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	224 000	294 000	352 000	116 000
Operating Profit	717 000	573 000	454 000	684 000
Financial Income	1 000	0	0	0
Financial Costs	73 000	52 000	68 000	100 000
Financial Balance	−72 000	−52 000	−68 000	−100 000
Dividends	0	0	0	0
Net Income	500 000	418 000	301 000	456 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	14 000	15 000	31 000	5 000
Real Eastate	4 104 000	4 104 000	4 104 000	4 104 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 104 000	4 104 000	4 104 000	4 104 000
Total Fiancial Fixed Assets	0	556 000	905 000	0
Total Fixed Assets	4 118 000	4 675 000	5 039 000	4 109 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 699 000	101 000	127 000	106 000
Total Current Assets	3 892 000	3 940 000	141 000	1 454 000
Total Assets	8 010 000	8 615 000	5 180 000	5 563 000
Total Equity	5 745 000	5 303 000	2 117 000	2 167 000
Short-Term Group Debt	86 000	148 000	461 000	544 000
Total Long-Term Debt	2 000 000	2 250 000	2 500 000	2 750 000
Creditors	10 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	42 000	46 000	91 000	94 000
Total Current Debt	265 000	1 062 000	563 000	647 000
Total Equity and Debt	8 010 000	8 615 000	5 180 000	5 563 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,7 %	7,88 %	14,22 %	21,04 %
Debt-to-Equity Ratio	0,35	0,42	1,18	1,27
Operating Profit Margin	76,2 %	66,17 %	56,33 %	85,5 %
Current Ratio	14,69	3,71	0,25	2,25
Quick Ratio	14,69	3,71	0,25	2,25
Equity Ratio	0,72	0,62	0,41	0,39
Gross Profit Margin	100 %	100 %	100 %	100 %