HUNNSELVVEIEN 3 AS

2830 RAUFOSS

Finances

Share Ownership

Return on Equity

2,17 %

Current Ratio

4,52

Debt-to-Equity Ratio

4,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 164 000	1 058 000	1 043 000	1 185 000
Net Income	15 000	254 000	100 000	342 000
Total Assets	4 039 000	4 270 000	4 208 000	4 283 000
Total Equity	690 000	675 000	421 000	321 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 164 000	1 058 000	1 043 000	1 185 000
Expenditure	954 000	571 000	759 000	646 000
Operating Profit	210 000	486 000	285 000	538 000
Financial Income	0	0	0	0
Financial Costs	191 000	161 000	179 000	197 000
Financial Balance	−191 000	−161 000	−179 000	−197 000
Earnings Before Tax	19 000	325 000	106 000	342 000
Tax	4 000	72 000	5 000	0
Net Income	15 000	254 000	100 000	342 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 628 000	3 675 000	3 776 000	3 927 000
Total Current Assets	411 000	595 000	432 000	356 000
Total Assets	4 039 000	4 270 000	4 208 000	4 283 000
Total Retained Equity	288 000	273 000	19 000	−81 000
Total Equity	690 000	675 000	421 000	321 000
Total Long-Term Debt	3 258 000	3 505 000	3 724 000	3 892 000
Total Current Debt	91 000	90 000	63 000	70 000
Total Equity and Debt	4 039 000	4 270 000	4 208 000	4 283 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	−10 000
Other Income	1 164 000	1 058 000	1 043 000	1 195 000
Revenue	1 164 000	1 058 000	1 043 000	1 185 000
Cost of Goods Sold	70 000	87 000	52 000	68 000
Salary Costs	0	0	0	0
Depreciation	154 000	152 000	151 000	151 000
Impairment	0	0	0	0
Expenditure	954 000	571 000	759 000	646 000
Operating Profit	210 000	486 000	285 000	538 000
Financial Income	0	0	0	0
Financial Costs	191 000	161 000	179 000	197 000
Financial Balance	−191 000	−161 000	−179 000	−197 000
Dividends	0	0	0	0
Net Income	15 000	254 000	100 000	342 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 572 000	3 675 000	3 776 000	3 927 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	56 000	0	0	0
Total Tangible Assets	3 628 000	3 675 000	3 776 000	3 927 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 628 000	3 675 000	3 776 000	3 927 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	238 000	538 000	310 000	188 000
Total Current Assets	411 000	595 000	432 000	356 000
Total Assets	4 039 000	4 270 000	4 208 000	4 283 000
Total Equity	690 000	675 000	421 000	321 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 258 000	3 505 000	3 724 000	3 892 000
Creditors	17 000	15 000	6 000	35 000
Unpaid Taxes	0	30 000	25 000	23 000
Dividends	0	0	0	0
Other Current Debt	67 000	1 000	31 000	12 000
Total Current Debt	91 000	90 000	63 000	70 000
Total Equity and Debt	4 039 000	4 270 000	4 208 000	4 283 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,17 %	37,63 %	23,75 %	106,54 %
Debt-to-Equity Ratio	4,72	5,19	8,85	12,12
Operating Profit Margin	18,04 %	45,94 %	27,33 %	45,4 %
Current Ratio	4,52	6,61	6,86	5,09
Quick Ratio	4,52	6,61	6,86	5,09
Equity Ratio	0,17	0,16	0,1	0,07
Gross Profit Margin	93,99 %	91,78 %	95,01 %	94,26 %