HANSEN & VIGEMYR EIENDOM AS

4715 ØVREBØ

Finances

Share Ownership

Return on Equity

14,8 %

Current Ratio

0,03

Debt-to-Equity Ratio

−4,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	92 000	101 000	108 000	66 000
Net Income	−45 000	−26 000	−29 000	−234 000
Total Assets	1 107 000	1 103 000	1 108 000	1 163 000
Total Equity	−304 000	−259 000	−233 000	−204 000

Income (NOK)	2022	2021	2020	2019
Revenue	92 000	101 000	108 000	66 000
Expenditure	65 000	64 000	71 000	242 000
Operating Profit	27 000	36 000	37 000	−176 000
Financial Income	0	0	0	0
Financial Costs	72 000	62 000	66 000	58 000
Financial Balance	−72 000	−62 000	−66 000	−58 000
Earnings Before Tax	−45 000	−26 000	−29 000	−234 000
Tax	0	0	0	0
Net Income	−45 000	−26 000	−29 000	−234 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 103 000	1 103 000	1 103 000	1 103 000
Total Current Assets	4 000	0	5 000	59 000
Total Assets	1 107 000	1 103 000	1 108 000	1 163 000
Total Retained Equity	−334 000	−289 000	−263 000	−234 000
Total Equity	−304 000	−259 000	−233 000	−204 000
Total Long-Term Debt	1 259 000	1 291 000	1 334 000	1 366 000
Total Current Debt	151 000	71 000	7 000	0
Total Equity and Debt	1 107 000	1 103 000	1 108 000	1 163 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	92 000	101 000	108 000	66 000
Revenue	92 000	101 000	108 000	66 000
Cost of Goods Sold	36 000	29 000	21 000	69 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	65 000	64 000	71 000	242 000
Operating Profit	27 000	36 000	37 000	−176 000
Financial Income	0	0	0	0
Financial Costs	72 000	62 000	66 000	58 000
Financial Balance	−72 000	−62 000	−66 000	−58 000
Dividends	0	0	0	0
Net Income	−45 000	−26 000	−29 000	−234 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 103 000	1 103 000	1 103 000	1 103 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 103 000	1 103 000	1 103 000	1 103 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 103 000	1 103 000	1 103 000	1 103 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	0	5 000	59 000
Total Current Assets	4 000	0	5 000	59 000
Total Assets	1 107 000	1 103 000	1 108 000	1 163 000
Total Equity	−304 000	−259 000	−233 000	−204 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 259 000	1 291 000	1 334 000	1 366 000
Creditors	18 000	27 000	2 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	134 000	44 000	5 000	0
Total Current Debt	151 000	71 000	7 000	0
Total Equity and Debt	1 107 000	1 103 000	1 108 000	1 163 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,8 %	10,04 %	12,45 %	114,71 %
Debt-to-Equity Ratio	−4,14	−4,98	−5,73	−6,7
Operating Profit Margin	29,35 %	35,64 %	34,26 %	−266,67 %
Current Ratio	0,03	0	0,71	-
Quick Ratio	0,03	0	0,71	-
Equity Ratio	−0,27	−0,23	−0,21	−0,18
Gross Profit Margin	60,87 %	71,29 %	80,56 %	−4,55 %