SE HORNEBERGTUNET LEILIGHETER

7038 TRONDHEIM

Finances

Share Ownership

Return on Equity

7,25 %

Current Ratio

6,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 601 000	1 527 000	1 469 000	1 459 000
Net Income	153 000	177 000	135 000	181 000
Total Assets	2 467 000	2 203 000	2 005 000	1 858 000
Total Equity	2 111 000	1 958 000	1 780 000	1 645 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 601 000	1 527 000	1 469 000	1 459 000
Expenditure	1 461 000	1 353 000	1 339 000	1 289 000
Operating Profit	140 000	174 000	129 000	171 000
Financial Income	13 000	3 000	6 000	10 000
Financial Costs	0	0	0	0
Financial Balance	13 000	3 000	6 000	10 000
Earnings Before Tax	153 000	177 000	135 000	181 000
Tax	0	0	0	0
Net Income	153 000	177 000	135 000	181 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	276 000	318 000	333 000	38 000
Total Current Assets	2 191 000	1 885 000	1 672 000	1 820 000
Total Assets	2 467 000	2 203 000	2 005 000	1 858 000
Total Retained Equity	2 111 000	1 958 000	1 780 000	1 645 000
Total Equity	2 111 000	1 958 000	1 780 000	1 645 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	356 000	246 000	225 000	212 000
Total Equity and Debt	2 467 000	2 203 000	2 005 000	1 858 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 601 000	1 527 000	1 469 000	1 459 000
Revenue	1 601 000	1 527 000	1 469 000	1 459 000
Cost of Goods Sold	0	0	0	0
Salary Costs	89 000	94 000	87 000	101 000
Depreciation	40 000	40 000	40 000	0
Impairment	0	0	0	0
Expenditure	1 461 000	1 353 000	1 339 000	1 289 000
Operating Profit	140 000	174 000	129 000	171 000
Financial Income	13 000	3 000	6 000	10 000
Financial Costs	0	0	0	0
Financial Balance	13 000	3 000	6 000	10 000
Dividends	0	0	0	0
Net Income	153 000	177 000	135 000	181 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	87 000	90 000	65 000	38 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	189 000	228 000	268 000	0
Total Tangible Assets	276 000	318 000	333 000	38 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	276 000	318 000	333 000	38 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 072 000	1 762 000	1 637 000	1 492 000
Total Current Assets	2 191 000	1 885 000	1 672 000	1 820 000
Total Assets	2 467 000	2 203 000	2 005 000	1 858 000
Total Equity	2 111 000	1 958 000	1 780 000	1 645 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	128 000	119 000	−62 000	184 000
Unpaid Taxes	1 000	1 000	3 000	0
Dividends	0	0	0	0
Other Current Debt	227 000	125 000	284 000	28 000
Total Current Debt	356 000	246 000	225 000	212 000
Total Equity and Debt	2 467 000	2 203 000	2 005 000	1 858 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,25 %	9,04 %	7,58 %	11 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,74 %	11,39 %	8,78 %	11,72 %
Current Ratio	6,15	7,66	7,43	8,58
Quick Ratio	6,15	7,66	7,43	8,58
Equity Ratio	0,86	0,89	0,89	0,89
Gross Profit Margin	100 %	100 %	100 %	100 %