HAGENS JAKT OG SKYTESENTER AS

0495 OSLO

Finances

Share Ownership

Return on Equity

5,63 %

Current Ratio

−121,86

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 381 000	1 679 000	1 506 000	2 062 000
Net Income	253 000	434 000	592 000	719 000
Total Assets	5 312 000	6 240 000	6 097 000	5 807 000
Total Equity	4 496 000	4 243 000	3 809 000	3 217 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 381 000	1 679 000	1 506 000	2 062 000
Expenditure	980 000	1 003 000	651 000	1 041 000
Operating Profit	401 000	676 000	855 000	1 022 000
Financial Income	9 000	1 000	5 000	9 000
Financial Costs	85 000	87 000	100 000	110 000
Financial Balance	−76 000	−86 000	−95 000	−101 000
Earnings Before Tax	325 000	590 000	759 000	921 000
Tax	71 000	156 000	167 000	203 000
Net Income	253 000	434 000	592 000	719 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 606 000	3 606 000	3 606 000	3 606 000
Total Current Assets	1 706 000	2 634 000	2 491 000	2 201 000
Total Assets	5 312 000	6 240 000	6 097 000	5 807 000
Total Retained Equity	4 466 000	4 213 000	3 779 000	3 187 000
Total Equity	4 496 000	4 243 000	3 809 000	3 217 000
Total Long-Term Debt	830 000	1 955 000	2 054 000	2 179 000
Total Current Debt	−14 000	42 000	235 000	411 000
Total Equity and Debt	5 312 000	6 240 000	6 097 000	5 807 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 000	0	0	0
Other Income	1 351 000	1 679 000	1 506 000	2 062 000
Revenue	1 381 000	1 679 000	1 506 000	2 062 000
Cost of Goods Sold	28 000	22 000	19 000	18 000
Salary Costs	6 000	23 000	20 000	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	980 000	1 003 000	651 000	1 041 000
Operating Profit	401 000	676 000	855 000	1 022 000
Financial Income	9 000	1 000	5 000	9 000
Financial Costs	85 000	87 000	100 000	110 000
Financial Balance	−76 000	−86 000	−95 000	−101 000
Dividends	0	0	0	0
Net Income	253 000	434 000	592 000	719 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 486 000	3 486 000	3 486 000	3 486 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	120 000	120 000	120 000	120 000
Total Tangible Assets	3 606 000	3 606 000	3 606 000	3 606 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 606 000	3 606 000	3 606 000	3 606 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 706 000	2 562 000	2 271 000	2 038 000
Total Current Assets	1 706 000	2 634 000	2 491 000	2 201 000
Total Assets	5 312 000	6 240 000	6 097 000	5 807 000
Total Equity	4 496 000	4 243 000	3 809 000	3 217 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	830 000	1 955 000	2 054 000	2 179 000
Creditors	−86 000	−88 000	67 000	207 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	1 000
Total Current Debt	−14 000	42 000	235 000	411 000
Total Equity and Debt	5 312 000	6 240 000	6 097 000	5 807 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,63 %	10,23 %	15,54 %	22,35 %
Debt-to-Equity Ratio	0,18	0,46	0,54	0,68
Operating Profit Margin	29,04 %	40,26 %	56,77 %	49,56 %
Current Ratio	−121,86	62,71	10,6	5,36
Quick Ratio	−121,86	62,71	10,6	5,36
Equity Ratio	0,85	0,68	0,62	0,55
Gross Profit Margin	97,97 %	98,69 %	98,74 %	99,13 %