HARJO EIENDOM AS

8407 SORTLAND

Finances

Share Ownership

Return on Equity

35,65 %

Current Ratio

Debt-to-Equity Ratio

−14,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	284 000	283 000	471 000	216 000
Net Income	−113 000	−126 000	12 000	−120 000
Total Assets	4 255 000	4 538 000	4 761 000	4 956 000
Total Equity	−317 000	−204 000	−78 000	−90 000

Income (NOK)	2022	2021	2020	2019
Revenue	284 000	283 000	471 000	216 000
Expenditure	239 000	234 000	234 000	213 000
Operating Profit	45 000	50 000	238 000	3 000
Financial Income	0	0	0	0
Financial Costs	212 000	177 000	199 000	123 000
Financial Balance	−212 000	−177 000	−199 000	−123 000
Earnings Before Tax	−167 000	−126 000	39 000	−120 000
Tax	−54 000	0	27 000	0
Net Income	−113 000	−126 000	12 000	−120 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 232 000	4 433 000	4 635 000	4 836 000
Total Current Assets	24 000	105 000	126 000	120 000
Total Assets	4 255 000	4 538 000	4 761 000	4 956 000
Total Retained Equity	−347 000	−234 000	−108 000	−120 000
Total Equity	−317 000	−204 000	−78 000	−90 000
Total Long-Term Debt	4 561 000	4 738 000	4 807 000	5 042 000
Total Current Debt	12 000	5 000	32 000	5 000
Total Equity and Debt	4 255 000	4 538 000	4 761 000	4 956 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	284 000	283 000	471 000	216 000
Revenue	284 000	283 000	471 000	216 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	202 000	202 000	202 000	202 000
Impairment	0	0	0	0
Expenditure	239 000	234 000	234 000	213 000
Operating Profit	45 000	50 000	238 000	3 000
Financial Income	0	0	0	0
Financial Costs	212 000	177 000	199 000	123 000
Financial Balance	−212 000	−177 000	−199 000	−123 000
Dividends	0	0	0	0
Net Income	−113 000	−126 000	12 000	−120 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 232 000	4 433 000	4 635 000	4 836 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 232 000	4 433 000	4 635 000	4 836 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 232 000	4 433 000	4 635 000	4 836 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	81 000	88 000	120 000
Total Current Assets	24 000	105 000	126 000	120 000
Total Assets	4 255 000	4 538 000	4 761 000	4 956 000
Total Equity	−317 000	−204 000	−78 000	−90 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 561 000	4 738 000	4 807 000	5 042 000
Creditors	5 000	5 000	5 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 000	0	0	0
Total Current Debt	12 000	5 000	32 000	5 000
Total Equity and Debt	4 255 000	4 538 000	4 761 000	4 956 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,65 %	61,76 %	−15,38 %	133,33 %
Debt-to-Equity Ratio	−14,39	−23,23	−61,63	−56,02
Operating Profit Margin	15,85 %	17,67 %	50,53 %	1,39 %
Current Ratio	2	21	3,94	24
Quick Ratio	2	21	3,94	24
Equity Ratio	−0,07	−0,04	−0,02	−0,02
Gross Profit Margin	100 %	100 %	100 %	100 %