HORSBERG EIENDOM AS

4021 STAVANGER

Finances

Return on Equity

−104,46 %

Current Ratio

N/A

Debt-to-Equity Ratio

30,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	104 000	0	0
Net Income	−117 000	96 000	12 000	−10 000
Total Assets	3 539 000	4 044 000	4 072 000	2 299 000
Total Equity	112 000	229 000	132 000	20 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	104 000	0	0
Expenditure	12 000	41 000	16 000	10 000
Operating Profit	−12 000	62 000	−16 000	−10 000
Financial Income	138 000	181 000	81 000	3 000
Financial Costs	242 000	120 000	52 000	3 000
Financial Balance	−104 000	61 000	29 000	0
Earnings Before Tax	−117 000	124 000	13 000	−10 000
Tax	0	27 000	1 000	0
Net Income	−117 000	96 000	12 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 467 000	3 895 000	3 980 000	2 295 000
Total Current Assets	72 000	149 000	92 000	4 000
Total Assets	3 539 000	4 044 000	4 072 000	2 299 000
Total Retained Equity	−18 000	99 000	2 000	−10 000
Total Equity	112 000	229 000	132 000	20 000
Total Long-Term Debt	3 427 000	3 785 000	3 934 000	2 279 000
Total Current Debt	0	30 000	5 000	0
Total Equity and Debt	3 539 000	4 044 000	4 072 000	2 299 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	104 000	0	0
Revenue	0	104 000	0	0
Cost of Goods Sold	0	31 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	12 000	41 000	16 000	10 000
Operating Profit	−12 000	62 000	−16 000	−10 000
Financial Income	138 000	181 000	81 000	3 000
Financial Costs	242 000	120 000	52 000	3 000
Financial Balance	−104 000	61 000	29 000	0
Dividends	0	0	0	0
Net Income	−117 000	96 000	12 000	−10 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	3 467 000	3 895 000	3 980 000	2 295 000
Total Fixed Assets	3 467 000	3 895 000	3 980 000	2 295 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	72 000	131 000	92 000	4 000
Total Current Assets	72 000	149 000	92 000	4 000
Total Assets	3 539 000	4 044 000	4 072 000	2 299 000
Total Equity	112 000	229 000	132 000	20 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 427 000	3 785 000	3 934 000	2 279 000
Creditors	0	3 000	4 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	30 000	5 000	0
Total Equity and Debt	3 539 000	4 044 000	4 072 000	2 299 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−104,46 %	41,92 %	9,09 %	−50 %
Debt-to-Equity Ratio	30,6	16,53	29,8	113,95
Operating Profit Margin	-	59,62 %	-	-
Current Ratio	-	4,97	18,4	-
Quick Ratio	-	4,97	18,4	-
Equity Ratio	0,03	0,06	0,03	0,01
Gross Profit Margin	-	70,19 %	-	-