HOFF BYGG AS

1481 HAGAN

Finances

Share Ownership

Return on Equity

22,42 %

Current Ratio

1,85

Debt-to-Equity Ratio

10,92

Key figures (NOK)	2022	2021	2020	2019
Revenue	519 000	804 000	1 192 000	756 000
Net Income	89 000	356 000	102 000	−180 000
Total Assets	4 809 000	4 696 000	4 716 000	4 705 000
Total Equity	397 000	308 000	−48 000	−150 000

Income (NOK)	2022	2021	2020	2019
Revenue	519 000	804 000	1 192 000	756 000
Expenditure	220 000	206 000	911 000	798 000
Operating Profit	299 000	597 000	282 000	−40 000
Financial Income	0	0	0	0
Financial Costs	184 000	163 000	180 000	140 000
Financial Balance	−184 000	−163 000	−180 000	−140 000
Earnings Before Tax	114 000	434 000	102 000	−180 000
Tax	25 000	78 000	0	0
Net Income	89 000	356 000	102 000	−180 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 663 000	4 663 000	4 615 000	4 615 000
Total Current Assets	146 000	33 000	101 000	90 000
Total Assets	4 809 000	4 696 000	4 716 000	4 705 000
Total Retained Equity	367 000	278 000	−78 000	−180 000
Total Equity	397 000	308 000	−48 000	−150 000
Total Long-Term Debt	4 334 000	4 213 000	4 614 000	4 708 000
Total Current Debt	79 000	176 000	151 000	147 000
Total Equity and Debt	4 809 000	4 696 000	4 716 000	4 705 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	129 000	0	559 000	508 000
Other Income	390 000	804 000	633 000	248 000
Revenue	519 000	804 000	1 192 000	756 000
Cost of Goods Sold	0	9 000	1 000	5 000
Salary Costs	0	4 000	620 000	547 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	220 000	206 000	911 000	798 000
Operating Profit	299 000	597 000	282 000	−40 000
Financial Income	0	0	0	0
Financial Costs	184 000	163 000	180 000	140 000
Financial Balance	−184 000	−163 000	−180 000	−140 000
Dividends	0	0	0	0
Net Income	89 000	356 000	102 000	−180 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 663 000	4 663 000	4 615 000	4 615 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 663 000	4 663 000	4 615 000	4 615 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 663 000	4 663 000	4 615 000	4 615 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	64 000	26 000	101 000	90 000
Total Current Assets	146 000	33 000	101 000	90 000
Total Assets	4 809 000	4 696 000	4 716 000	4 705 000
Total Equity	397 000	308 000	−48 000	−150 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 334 000	4 213 000	4 614 000	4 708 000
Creditors	0	9 000	11 000	4 000
Unpaid Taxes	25 000	7 000	55 000	72 000
Dividends	0	0	0	0
Other Current Debt	28 000	81 000	85 000	71 000
Total Current Debt	79 000	176 000	151 000	147 000
Total Equity and Debt	4 809 000	4 696 000	4 716 000	4 705 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,42 %	115,58 %	−212,5 %	120 %
Debt-to-Equity Ratio	10,92	13,68	−96,13	−31,39
Operating Profit Margin	57,61 %	74,25 %	23,66 %	−5,29 %
Current Ratio	1,85	0,19	0,67	0,61
Quick Ratio	1,85	0,19	0,67	0,61
Equity Ratio	0,08	0,07	−0,01	−0,03
Gross Profit Margin	100 %	98,88 %	99,92 %	99,34 %