HXR EIENDOM AS

9514 ALTA

Finances

Share Ownership

Return on Equity

5,74 %

Current Ratio

1,08

Debt-to-Equity Ratio

7,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 361 000	1 003 000	850 000	1 008 000
Net Income	91 000	258 000	179 000	344 000
Total Assets	13 494 000	9 063 000	7 861 000	7 876 000
Total Equity	1 584 000	1 492 000	1 234 000	1 055 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 361 000	1 003 000	850 000	1 008 000
Expenditure	895 000	511 000	456 000	398 000
Operating Profit	466 000	492 000	393 000	610 000
Financial Income	0	0	0	1 000
Financial Costs	349 000	161 000	163 000	169 000
Financial Balance	−349 000	−161 000	−163 000	−168 000
Earnings Before Tax	117 000	331 000	230 000	441 000
Tax	26 000	73 000	51 000	97 000
Net Income	91 000	258 000	179 000	344 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 118 000	7 016 000	7 069 000	7 017 000
Total Current Assets	376 000	2 047 000	792 000	859 000
Total Assets	13 494 000	9 063 000	7 861 000	7 876 000
Total Retained Equity	1 554 000	1 462 000	1 204 000	1 025 000
Total Equity	1 584 000	1 492 000	1 234 000	1 055 000
Total Long-Term Debt	11 563 000	7 318 000	5 182 000	5 329 000
Total Current Debt	347 000	252 000	1 445 000	1 493 000
Total Equity and Debt	13 494 000	9 063 000	7 861 000	7 876 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 361 000	1 003 000	850 000	1 008 000
Revenue	1 361 000	1 003 000	850 000	1 008 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	60 000	60 000	60 000	60 000
Impairment	0	0	0	0
Expenditure	895 000	511 000	456 000	398 000
Operating Profit	466 000	492 000	393 000	610 000
Financial Income	0	0	0	1 000
Financial Costs	349 000	161 000	163 000	169 000
Financial Balance	−349 000	−161 000	−163 000	−168 000
Dividends	0	0	0	0
Net Income	91 000	258 000	179 000	344 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	89 000	57 000	50 000	28 000
Real Eastate	13 029 000	6 959 000	7 019 000	6 989 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 029 000	6 959 000	7 019 000	6 989 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 118 000	7 016 000	7 069 000	7 017 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	326 000	1 963 000	746 000	736 000
Total Current Assets	376 000	2 047 000	792 000	859 000
Total Assets	13 494 000	9 063 000	7 861 000	7 876 000
Total Equity	1 584 000	1 492 000	1 234 000	1 055 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 563 000	7 318 000	5 182 000	5 329 000
Creditors	29 000	−2 000	1 000	2 000
Unpaid Taxes	91 000	87 000	86 000	87 000
Dividends	0	0	0	0
Other Current Debt	169 000	88 000	1 285 000	1 300 000
Total Current Debt	347 000	252 000	1 445 000	1 493 000
Total Equity and Debt	13 494 000	9 063 000	7 861 000	7 876 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,74 %	17,29 %	14,51 %	32,61 %
Debt-to-Equity Ratio	7,3	4,9	4,2	5,05
Operating Profit Margin	34,24 %	49,05 %	46,24 %	60,52 %
Current Ratio	1,08	8,12	0,55	0,58
Quick Ratio	1,08	8,12	0,55	0,58
Equity Ratio	0,12	0,16	0,16	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %