HJØRNET 6 AS

4628 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

17,33 %

Current Ratio

0,62

Debt-to-Equity Ratio

12,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	72 000	72 000	72 000	79 000
Net Income	13 000	12 000	8 000	17 000
Total Assets	1 039 000	1 061 000	1 100 000	1 138 000
Total Equity	75 000	62 000	51 000	43 000

Income (NOK)	2022	2021	2020	2019
Revenue	72 000	72 000	72 000	79 000
Expenditure	50 000	51 000	50 000	58 000
Operating Profit	23 000	22 000	22 000	22 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	23 000	22 000	22 000	22 000
Tax	10 000	10 000	14 000	5 000
Net Income	13 000	12 000	8 000	17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 024 000	1 060 000	1 097 000	1 138 000
Total Current Assets	16 000	1 000	3 000	0
Total Assets	1 039 000	1 061 000	1 100 000	1 138 000
Total Retained Equity	45 000	32 000	21 000	13 000
Total Equity	75 000	62 000	51 000	43 000
Total Long-Term Debt	938 000	973 000	1 039 000	1 088 000
Total Current Debt	26 000	25 000	10 000	8 000
Total Equity and Debt	1 039 000	1 061 000	1 100 000	1 138 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	79 000
Other Income	72 000	72 000	72 000	0
Revenue	72 000	72 000	72 000	79 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	37 000	37 000	37 000	37 000
Impairment	0	0	0	0
Expenditure	50 000	51 000	50 000	58 000
Operating Profit	23 000	22 000	22 000	22 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	13 000	12 000	8 000	17 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	4 000
Real Eastate	1 024 000	1 060 000	1 097 000	1 134 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 024 000	1 060 000	1 097 000	1 134 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 024 000	1 060 000	1 097 000	1 138 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	16 000	1 000	3 000	0
Total Current Assets	16 000	1 000	3 000	0
Total Assets	1 039 000	1 061 000	1 100 000	1 138 000
Total Equity	75 000	62 000	51 000	43 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	938 000	973 000	1 039 000	1 088 000
Creditors	0	0	0	0
Unpaid Taxes	16 000	16 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	26 000	25 000	10 000	8 000
Total Equity and Debt	1 039 000	1 061 000	1 100 000	1 138 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,33 %	19,35 %	15,69 %	39,53 %
Debt-to-Equity Ratio	12,51	15,69	20,37	25,3
Operating Profit Margin	31,94 %	30,56 %	30,56 %	27,85 %
Current Ratio	0,62	0,04	0,3	0
Quick Ratio	0,62	0,04	0,3	0
Equity Ratio	0,07	0,06	0,05	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %