HANSVIKVEGEN EIENDOM AS

7900 RØRVIK

Finances

Share Ownership

Return on Equity

−29,68 %

Current Ratio

0,12

Debt-to-Equity Ratio

9,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	418 000	436 000	280 000	260 000
Net Income	−92 000	5 000	−19 000	−21 000
Total Assets	3 538 000	2 827 000	2 919 000	2 436 000
Total Equity	310 000	402 000	398 000	417 000

Income (NOK)	2022	2021	2020	2019
Revenue	418 000	436 000	280 000	260 000
Expenditure	351 000	337 000	200 000	164 000
Operating Profit	67 000	100 000	80 000	96 000
Financial Income	0	0	0	0
Financial Costs	159 000	95 000	99 000	118 000
Financial Balance	−159 000	−95 000	−99 000	−118 000
Earnings Before Tax	−92 000	5 000	−19 000	−21 000
Tax	0	0	0	0
Net Income	−92 000	5 000	−19 000	−21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 522 000	2 789 000	2 787 000	2 162 000
Total Current Assets	17 000	38 000	132 000	274 000
Total Assets	3 538 000	2 827 000	2 919 000	2 436 000
Total Retained Equity	−375 000	−283 000	−288 000	−269 000
Total Equity	310 000	402 000	398 000	417 000
Total Long-Term Debt	3 089 000	2 325 000	2 416 000	2 006 000
Total Current Debt	139 000	100 000	105 000	14 000
Total Equity and Debt	3 538 000	2 827 000	2 919 000	2 436 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	418 000	436 000	280 000	260 000
Revenue	418 000	436 000	280 000	260 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	105 000	105 000	105 000	89 000
Impairment	0	0	0	0
Expenditure	351 000	337 000	200 000	164 000
Operating Profit	67 000	100 000	80 000	96 000
Financial Income	0	0	0	0
Financial Costs	159 000	95 000	99 000	118 000
Financial Balance	−159 000	−95 000	−99 000	−118 000
Dividends	0	0	0	0
Net Income	−92 000	5 000	−19 000	−21 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 490 000	2 742 000	2 729 000	2 162 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 490 000	2 742 000	2 729 000	2 162 000
Total Fiancial Fixed Assets	32 000	46 000	58 000	0
Total Fixed Assets	3 522 000	2 789 000	2 787 000	2 162 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 000	0	8 000	273 000
Total Current Assets	17 000	38 000	132 000	274 000
Total Assets	3 538 000	2 827 000	2 919 000	2 436 000
Total Equity	310 000	402 000	398 000	417 000
Short-Term Group Debt	78 000	0	0	0
Total Long-Term Debt	3 089 000	2 325 000	2 416 000	2 006 000
Creditors	51 000	95 000	101 000	5 000
Unpaid Taxes	4 000	0	0	9 000
Dividends	0	0	0	0
Other Current Debt	7 000	5 000	4 000	0
Total Current Debt	139 000	100 000	105 000	14 000
Total Equity and Debt	3 538 000	2 827 000	2 919 000	2 436 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−29,68 %	1,24 %	−4,77 %	−5,04 %
Debt-to-Equity Ratio	9,96	5,78	6,07	4,81
Operating Profit Margin	16,03 %	22,94 %	28,57 %	36,92 %
Current Ratio	0,12	0,38	1,26	19,57
Quick Ratio	0,12	0,38	1,26	19,57
Equity Ratio	0,09	0,14	0,14	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %