HENTORIK EIENDOM AS

1391 VOLLEN

Finances

Share Ownership

Return on Equity

10,76 %

Current Ratio

0,01

Debt-to-Equity Ratio

7,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	413 000	307 000	272 000	271 000
Net Income	69 000	59 000	66 000	54 000
Total Assets	5 927 000	5 948 000	3 788 000	3 772 000
Total Equity	641 000	572 000	513 000	448 000

Income (NOK)	2022	2021	2020	2019
Revenue	413 000	307 000	272 000	271 000
Expenditure	122 000	103 000	70 000	68 000
Operating Profit	291 000	205 000	202 000	203 000
Financial Income	0	0	0	0
Financial Costs	203 000	129 000	118 000	134 000
Financial Balance	−203 000	−129 000	−118 000	−134 000
Earnings Before Tax	88 000	75 000	84 000	69 000
Tax	19 000	17 000	19 000	15 000
Net Income	69 000	59 000	66 000	54 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 923 000	5 923 000	3 761 000	3 761 000
Total Current Assets	4 000	25 000	27 000	11 000
Total Assets	5 927 000	5 948 000	3 788 000	3 772 000
Total Retained Equity	341 000	272 000	213 000	148 000
Total Equity	641 000	572 000	513 000	448 000
Total Long-Term Debt	4 864 000	5 019 000	2 993 000	3 091 000
Total Current Debt	422 000	356 000	281 000	233 000
Total Equity and Debt	5 927 000	5 948 000	3 788 000	3 772 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	413 000	307 000	272 000	271 000
Revenue	413 000	307 000	272 000	271 000
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	122 000	103 000	70 000	68 000
Operating Profit	291 000	205 000	202 000	203 000
Financial Income	0	0	0	0
Financial Costs	203 000	129 000	118 000	134 000
Financial Balance	−203 000	−129 000	−118 000	−134 000
Dividends	0	0	0	0
Net Income	69 000	59 000	66 000	54 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 923 000	5 923 000	3 761 000	3 761 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 923 000	5 923 000	3 761 000	3 761 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 923 000	5 923 000	3 761 000	3 761 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	25 000	27 000	11 000
Total Current Assets	4 000	25 000	27 000	11 000
Total Assets	5 927 000	5 948 000	3 788 000	3 772 000
Total Equity	641 000	572 000	513 000	448 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 864 000	5 019 000	2 993 000	3 091 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	403 000	339 000	263 000	218 000
Total Current Debt	422 000	356 000	281 000	233 000
Total Equity and Debt	5 927 000	5 948 000	3 788 000	3 772 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,76 %	10,31 %	12,87 %	12,05 %
Debt-to-Equity Ratio	7,59	8,77	5,83	6,9
Operating Profit Margin	70,46 %	66,78 %	74,26 %	74,91 %
Current Ratio	0,01	0,07	0,1	0,05
Quick Ratio	0,01	0,07	0,1	0,05
Equity Ratio	0,11	0,1	0,14	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %