GODT OG HJEMMELAGET EIENDOM AS

8470 BØ I VESTERÅLEN

Finances

Share Ownership

Return on Equity

−40,58 %

Current Ratio

181,5

Debt-to-Equity Ratio

7,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 000	54 000	132 000	141 000
Net Income	−56 000	−15 000	−7 000	29 000
Total Assets	1 184 000	907 000	1 033 000	916 000
Total Equity	138 000	−63 000	−47 000	−40 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 000	54 000	132 000	141 000
Expenditure	48 000	48 000	110 000	41 000
Operating Profit	−32 000	6 000	21 000	101 000
Financial Income	0	0	0	0
Financial Costs	26 000	26 000	30 000	31 000
Financial Balance	−26 000	−26 000	−30 000	−31 000
Earnings Before Tax	−59 000	−20 000	−9 000	70 000
Tax	−3 000	−4 000	−2 000	41 000
Net Income	−56 000	−15 000	−7 000	29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	821 000	891 000	886 000	884 000
Total Current Assets	363 000	17 000	147 000	31 000
Total Assets	1 184 000	907 000	1 033 000	916 000
Total Retained Equity	−418 000	−363 000	−347 000	−340 000
Total Equity	138 000	−63 000	−47 000	−40 000
Total Long-Term Debt	1 044 000	971 000	1 080 000	956 000
Total Current Debt	2 000	−1 000	0	0
Total Equity and Debt	1 184 000	907 000	1 033 000	916 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	50 000	141 000
Other Income	16 000	54 000	82 000	0
Revenue	16 000	54 000	132 000	141 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	48 000	48 000	110 000	41 000
Operating Profit	−32 000	6 000	21 000	101 000
Financial Income	0	0	0	0
Financial Costs	26 000	26 000	30 000	31 000
Financial Balance	−26 000	−26 000	−30 000	−31 000
Dividends	0	0	0	0
Net Income	−56 000	−15 000	−7 000	29 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	69 000	65 000	63 000
Real Eastate	821 000	821 000	821 000	821 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	821 000	821 000	821 000	821 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	821 000	891 000	886 000	884 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	24 000	9 000	51 000	18 000
Total Current Assets	363 000	17 000	147 000	31 000
Total Assets	1 184 000	907 000	1 033 000	916 000
Total Equity	138 000	−63 000	−47 000	−40 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 044 000	971 000	1 080 000	956 000
Creditors	1 000	−1 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	0	0	0
Total Current Debt	2 000	−1 000	0	0
Total Equity and Debt	1 184 000	907 000	1 033 000	916 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−40,58 %	23,81 %	14,89 %	−72,5 %
Debt-to-Equity Ratio	7,57	−15,41	−22,98	−23,9
Operating Profit Margin	−200 %	11,11 %	15,91 %	71,63 %
Current Ratio	181,5	−17	-	-
Quick Ratio	181,5	−17	-	-
Equity Ratio	0,12	−0,07	−0,05	−0,04
Gross Profit Margin	100 %	100 %	100 %	100 %