HEIMRO EIENDOM AS

9610 RYPEFJORD

Finances

Share Ownership

Return on Equity

8,61 %

Current Ratio

2,46

Debt-to-Equity Ratio

0,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 845 000	1 801 000	1 896 000	1 797 000
Net Income	385 000	467 000	508 000	306 000
Total Assets	7 628 000	4 871 000	4 523 000	4 653 000
Total Equity	4 473 000	4 487 000	4 070 000	3 612 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 845 000	1 801 000	1 896 000	1 797 000
Expenditure	1 342 000	1 194 000	1 217 000	1 346 000
Operating Profit	502 000	607 000	679 000	452 000
Financial Income	0	0	0	0
Financial Costs	74 000	0	6 000	15 000
Financial Balance	−74 000	0	−6 000	−15 000
Earnings Before Tax	429 000	607 000	673 000	437 000
Tax	44 000	139 000	165 000	131 000
Net Income	385 000	467 000	508 000	306 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 139 000	3 940 000	3 951 000	4 245 000
Total Current Assets	1 489 000	931 000	572 000	408 000
Total Assets	7 628 000	4 871 000	4 523 000	4 653 000
Total Retained Equity	3 973 000	3 987 000	3 570 000	3 112 000
Total Equity	4 473 000	4 487 000	4 070 000	3 612 000
Total Long-Term Debt	2 550 000	0	0	0
Total Current Debt	605 000	384 000	453 000	1 041 000
Total Equity and Debt	7 628 000	4 871 000	4 523 000	4 653 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 845 000	1 801 000	1 896 000	1 797 000
Revenue	1 845 000	1 801 000	1 896 000	1 797 000
Cost of Goods Sold	0	0	0	0
Salary Costs	488 000	487 000	482 000	487 000
Depreciation	387 000	267 000	290 000	395 000
Impairment	0	0	0	0
Expenditure	1 342 000	1 194 000	1 217 000	1 346 000
Operating Profit	502 000	607 000	679 000	452 000
Financial Income	0	0	0	0
Financial Costs	74 000	0	6 000	15 000
Financial Balance	−74 000	0	−6 000	−15 000
Dividends	400 000	50 000	50 000	50 000
Net Income	385 000	467 000	508 000	306 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 581 000	3 601 000	3 797 000	4 017 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 207 000	338 000	153 000	227 000
Total Tangible Assets	5 789 000	3 939 000	3 950 000	4 245 000
Total Fiancial Fixed Assets	351 000	1 000	1 000	1 000
Total Fixed Assets	6 139 000	3 940 000	3 951 000	4 245 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 327 000	850 000	313 000	213 000
Total Current Assets	1 489 000	931 000	572 000	408 000
Total Assets	7 628 000	4 871 000	4 523 000	4 653 000
Total Equity	4 473 000	4 487 000	4 070 000	3 612 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 550 000	0	0	0
Creditors	32 000	54 000	−42 000	37 000
Unpaid Taxes	25 000	0	0	0
Dividends	400 000	50 000	50 000	50 000
Other Current Debt	105 000	141 000	280 000	822 000
Total Current Debt	605 000	384 000	453 000	1 041 000
Total Equity and Debt	7 628 000	4 871 000	4 523 000	4 653 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,61 %	10,41 %	12,48 %	8,47 %
Debt-to-Equity Ratio	0,57	0	0	0
Operating Profit Margin	27,21 %	33,7 %	35,81 %	25,15 %
Current Ratio	2,46	2,42	1,26	0,39
Quick Ratio	2,46	2,42	1,26	0,39
Equity Ratio	0,59	0,92	0,9	0,78
Gross Profit Margin	100 %	100 %	100 %	100 %