HØIBACK EIENDOM AS

3050 MJØNDALEN

Finances

Share Ownership

Return on Equity

−1,1 %

Current Ratio

0,01

Debt-to-Equity Ratio

4,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 323 000	1 680 000	1 416 000	127 000
Net Income	−29 000	698 000	332 000	−1 216 000
Total Assets	25 067 000	31 431 000	31 316 000	13 731 000
Total Equity	2 634 000	2 663 000	1 965 000	1 634 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 323 000	1 680 000	1 416 000	127 000
Expenditure	934 000	692 000	716 000	1 350 000
Operating Profit	388 000	988 000	700 000	−1 222 000
Financial Income	0	0	0	6 000
Financial Costs	835 000	290 000	368 000	0
Financial Balance	−835 000	−290 000	−368 000	6 000
Earnings Before Tax	−29 000	698 000	332 000	−1 216 000
Tax	0	0	0	0
Net Income	−29 000	698 000	332 000	−1 216 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 999 000	31 119 000	31 222 000	13 027 000
Total Current Assets	68 000	312 000	95 000	704 000
Total Assets	25 067 000	31 431 000	31 316 000	13 731 000
Total Retained Equity	−216 000	−187 000	−885 000	−1 216 000
Total Equity	2 634 000	2 663 000	1 965 000	1 634 000
Total Long-Term Debt	10 631 000	11 139 000	12 978 000	0
Total Current Debt	11 802 000	17 628 000	16 373 000	12 097 000
Total Equity and Debt	25 067 000	31 431 000	31 316 000	13 731 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 323 000	1 680 000	1 416 000	127 000
Revenue	1 323 000	1 680 000	1 416 000	127 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	103 000	103 000	103 000	78 000
Impairment	0	0	0	0
Expenditure	934 000	692 000	716 000	1 350 000
Operating Profit	388 000	988 000	700 000	−1 222 000
Financial Income	0	0	0	6 000
Financial Costs	835 000	290 000	368 000	0
Financial Balance	−835 000	−290 000	−368 000	6 000
Dividends	0	0	0	0
Net Income	−29 000	698 000	332 000	−1 216 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	24 999 000	31 119 000	31 222 000	13 027 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	24 999 000	31 119 000	31 222 000	13 027 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 999 000	31 119 000	31 222 000	13 027 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	68 000	312 000	95 000	0
Total Current Assets	68 000	312 000	95 000	704 000
Total Assets	25 067 000	31 431 000	31 316 000	13 731 000
Total Equity	2 634 000	2 663 000	1 965 000	1 634 000
Short-Term Group Debt	11 681 000	17 609 000	16 342 000	12 097 000
Total Long-Term Debt	10 631 000	11 139 000	12 978 000	0
Creditors	68 000	−9 000	10 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	11 787 000	28 000	21 000	0
Total Current Debt	11 802 000	17 628 000	16 373 000	12 097 000
Total Equity and Debt	25 067 000	31 431 000	31 316 000	13 731 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,1 %	26,21 %	16,9 %	−74,42 %
Debt-to-Equity Ratio	4,04	4,18	6,6	0
Operating Profit Margin	29,33 %	58,81 %	49,44 %	−962,2 %
Current Ratio	0,01	0,02	0,01	0,06
Quick Ratio	0,01	0,02	0,01	0,06
Equity Ratio	0,11	0,08	0,06	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %