HJØRNET AS

1820 SPYDEBERG

Finances

Share Ownership

Return on Equity

34,74 %

Current Ratio

0,38

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	991 000	1 261 000	1 239 000	1 263 000
Net Income	396 000	467 000	601 000	566 000
Total Assets	2 088 000	1 991 000	5 256 000	5 289 000
Total Equity	1 140 000	744 000	2 558 000	2 347 000

Income (NOK)	2022	2021	2020	2019
Revenue	991 000	1 261 000	1 239 000	1 263 000
Expenditure	384 000	594 000	392 000	466 000
Operating Profit	606 000	667 000	847 000	797 000
Financial Income	0	0	1 000	0
Financial Costs	34 000	68 000	77 000	71 000
Financial Balance	−34 000	−68 000	−76 000	−71 000
Earnings Before Tax	572 000	599 000	770 000	726 000
Tax	176 000	132 000	169 000	160 000
Net Income	396 000	467 000	601 000	566 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 774 000	1 810 000	5 087 000	5 188 000
Total Current Assets	315 000	180 000	170 000	101 000
Total Assets	2 088 000	1 991 000	5 256 000	5 289 000
Total Retained Equity	963 000	567 000	1 977 000	1 766 000
Total Equity	1 140 000	744 000	2 558 000	2 347 000
Total Long-Term Debt	119 000	427 000	1 934 000	1 984 000
Total Current Debt	829 000	820 000	764 000	958 000
Total Equity and Debt	2 088 000	1 991 000	5 256 000	5 289 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	991 000	1 261 000	1 239 000	1 263 000
Revenue	991 000	1 261 000	1 239 000	1 263 000
Cost of Goods Sold	22 000	19 000	18 000	4 000
Salary Costs	0	0	1 000	1 000
Depreciation	37 000	64 000	101 000	101 000
Impairment	0	0	0	0
Expenditure	384 000	594 000	392 000	466 000
Operating Profit	606 000	667 000	847 000	797 000
Financial Income	0	0	1 000	0
Financial Costs	34 000	68 000	77 000	71 000
Financial Balance	−34 000	−68 000	−76 000	−71 000
Dividends	0	0	0	0
Net Income	396 000	467 000	601 000	566 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 774 000	1 810 000	5 087 000	5 188 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 774 000	1 810 000	5 087 000	5 188 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 774 000	1 810 000	5 087 000	5 188 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	43 000	77 000	79 000	18 000
Total Current Assets	315 000	180 000	170 000	101 000
Total Assets	2 088 000	1 991 000	5 256 000	5 289 000
Total Equity	1 140 000	744 000	2 558 000	2 347 000
Short-Term Group Debt	0	677 000	500 000	800 000
Total Long-Term Debt	119 000	427 000	1 934 000	1 984 000
Creditors	8 000	51 000	20 000	9 000
Unpaid Taxes	40 000	27 000	42 000	42 000
Dividends	0	0	0	0
Other Current Debt	637 000	65 000	116 000	100 000
Total Current Debt	829 000	820 000	764 000	958 000
Total Equity and Debt	2 088 000	1 991 000	5 256 000	5 289 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,74 %	62,77 %	23,49 %	24,12 %
Debt-to-Equity Ratio	0,1	0,57	0,76	0,85
Operating Profit Margin	61,15 %	52,89 %	68,36 %	63,1 %
Current Ratio	0,38	0,22	0,22	0,11
Quick Ratio	0,38	0,22	0,22	0,11
Equity Ratio	0,55	0,37	0,49	0,44
Gross Profit Margin	97,78 %	98,49 %	98,55 %	99,68 %