H A EIGEDOM AS

6884 ØVRE ÅRDAL

Finances

Share Ownership

Return on Equity

12,89 %

Current Ratio

6,68

Debt-to-Equity Ratio

8,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 500 000	3 500 000	3 500 000	2 000 000
Net Income	503 000	797 000	858 000	−180 000
Total Assets	36 394 000	37 504 000	38 318 000	39 775 000
Total Equity	3 902 000	3 399 000	2 602 000	−225 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 500 000	3 500 000	3 500 000	2 000 000
Expenditure	1 665 000	1 580 000	1 479 000	1 002 000
Operating Profit	1 835 000	1 920 000	2 020 000	998 000
Financial Income	55 000	10 000	9 000	53 000
Financial Costs	1 118 000	798 000	988 000	1 231 000
Financial Balance	−1 063 000	−788 000	−979 000	−1 178 000
Earnings Before Tax	772 000	1 132 000	1 041 000	−180 000
Tax	269 000	335 000	183 000	0
Net Income	503 000	797 000	858 000	−180 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 074 000	34 464 000	35 854 000	37 207 000
Total Current Assets	3 321 000	3 041 000	2 464 000	2 568 000
Total Assets	36 394 000	37 504 000	38 318 000	39 775 000
Total Retained Equity	1 902 000	1 399 000	602 000	−255 000
Total Equity	3 902 000	3 399 000	2 602 000	−225 000
Total Long-Term Debt	31 995 000	33 568 000	35 020 000	39 482 000
Total Current Debt	497 000	537 000	695 000	518 000
Total Equity and Debt	36 394 000	37 504 000	38 318 000	39 775 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 500 000	3 500 000	3 500 000	2 000 000
Revenue	3 500 000	3 500 000	3 500 000	2 000 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 390 000	1 390 000	1 331 000	927 000
Impairment	0	0	0	0
Expenditure	1 665 000	1 580 000	1 479 000	1 002 000
Operating Profit	1 835 000	1 920 000	2 020 000	998 000
Financial Income	55 000	10 000	9 000	53 000
Financial Costs	1 118 000	798 000	988 000	1 231 000
Financial Balance	−1 063 000	−788 000	−979 000	−1 178 000
Dividends	0	0	0	0
Net Income	503 000	797 000	858 000	−180 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	33 074 000	34 464 000	35 854 000	37 207 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	33 074 000	34 464 000	35 854 000	37 207 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	33 074 000	34 464 000	35 854 000	37 207 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 067 000	2 176 000	1 600 000	2 256 000
Total Current Assets	3 321 000	3 041 000	2 464 000	2 568 000
Total Assets	36 394 000	37 504 000	38 318 000	39 775 000
Total Equity	3 902 000	3 399 000	2 602 000	−225 000
Short-Term Group Debt	0	0	0	9 000
Total Long-Term Debt	31 995 000	33 568 000	35 020 000	39 482 000
Creditors	25 000	−1 000	364 000	380 000
Unpaid Taxes	138 000	143 000	145 000	125 000
Dividends	0	0	0	0
Other Current Debt	65 000	60 000	3 000	3 000
Total Current Debt	497 000	537 000	695 000	518 000
Total Equity and Debt	36 394 000	37 504 000	38 318 000	39 775 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,89 %	23,45 %	32,97 %	80 %
Debt-to-Equity Ratio	8,2	9,88	13,46	−175,48
Operating Profit Margin	52,43 %	54,86 %	57,71 %	49,9 %
Current Ratio	6,68	5,66	3,55	4,96
Quick Ratio	6,68	5,66	3,55	4,96
Equity Ratio	0,11	0,09	0,07	−0,01
Gross Profit Margin	100 %	100 %	100 %	100 %