GULLHØNA EIENDOM AS

7113 HUSBYSJØEN

Finances

Share Ownership

Return on Equity

35 %

Current Ratio

−0,19

Debt-to-Equity Ratio

3,4

Key figures (NOK)	2022	2021	2020
Revenue	78 000	77 000	31 000
Net Income	35 000	33 000	8 000
Total Assets	326 000	412 000	368 000
Total Equity	100 000	65 000	32 000

Income (NOK)	2022	2021	2020
Revenue	78 000	77 000	31 000
Expenditure	31 000	33 000	23 000
Operating Profit	47 000	43 000	9 000
Financial Income	0	0	0
Financial Costs	2 000	2 000	1 000
Financial Balance	−2 000	−2 000	−1 000
Earnings Before Tax	45 000	42 000	8 000
Tax	10 000	9 000	1 000
Net Income	35 000	33 000	8 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	304 000	316 000	328 000
Total Current Assets	22 000	96 000	40 000
Total Assets	326 000	412 000	368 000
Total Retained Equity	75 000	40 000	8 000
Total Equity	100 000	65 000	32 000
Total Long-Term Debt	340 000	332 000	332 000
Total Current Debt	−113 000	15 000	4 000
Total Equity and Debt	326 000	412 000	368 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	78 000	77 000	31 000
Revenue	78 000	77 000	31 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	12 000	12 000	6 000
Impairment	0	0	0
Expenditure	31 000	33 000	23 000
Operating Profit	47 000	43 000	9 000
Financial Income	0	0	0
Financial Costs	2 000	2 000	1 000
Financial Balance	−2 000	−2 000	−1 000
Dividends	0	0	0
Net Income	35 000	33 000	8 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	304 000	316 000	328 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	304 000	316 000	328 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	304 000	316 000	328 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	22 000	95 000	40 000
Total Current Assets	22 000	96 000	40 000
Total Assets	326 000	412 000	368 000
Total Equity	100 000	65 000	32 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	340 000	332 000	332 000
Creditors	0	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	−123 000	6 000	4 000
Total Current Debt	−113 000	15 000	4 000
Total Equity and Debt	326 000	412 000	368 000

Financial indicators	2022	2021	2020
Return on Equity	35 %	50,77 %	25 %
Debt-to-Equity Ratio	3,4	5,11	10,38
Operating Profit Margin	60,26 %	55,84 %	29,03 %
Current Ratio	−0,19	6,4	10
Quick Ratio	−0,19	6,4	10
Equity Ratio	0,31	0,16	0,09
Gross Profit Margin	100 %	100 %	100 %