HOPPBAKKEN BORETTSLAG

9510 ALTA

Finances

Share Ownership

Return on Equity

−77,91 %

Current Ratio

Debt-to-Equity Ratio

8,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 283 000	1 249 000	1 249 000	1 249 000
Net Income	−762 000	191 000	−1 771 000	−3 110 000
Total Assets	9 523 000	10 479 000	10 514 000	13 606 000
Total Equity	978 000	1 740 000	1 549 000	3 320 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 283 000	1 249 000	1 249 000	1 249 000
Expenditure	1 868 000	963 000	2 915 000	4 331 000
Operating Profit	−586 000	287 000	−1 665 000	−3 081 000
Financial Income	19 000	5 000	16 000	50 000
Financial Costs	194 000	101 000	121 000	78 000
Financial Balance	−175 000	−96 000	−105 000	−28 000
Earnings Before Tax	−586 000	287 000	−1 665 000	−3 081 000
Tax	0	0	0	0
Net Income	−762 000	191 000	−1 771 000	−3 110 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 853 000	8 853 000	8 853 000	8 853 000
Total Current Assets	670 000	1 626 000	1 661 000	4 753 000
Total Assets	9 523 000	10 479 000	10 514 000	13 606 000
Total Retained Equity	976 000	1 737 000	1 547 000	3 317 000
Total Equity	978 000	1 740 000	1 549 000	3 320 000
Total Long-Term Debt	8 535 000	8 730 000	8 956 000	9 169 000
Total Current Debt	10 000	10 000	8 000	1 118 000
Total Equity and Debt	9 523 000	10 479 000	10 514 000	13 606 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 283 000	1 249 000	1 249 000	1 249 000
Revenue	1 283 000	1 249 000	1 249 000	1 249 000
Cost of Goods Sold	0	0	0	0
Salary Costs	100 000	101 000	119 000	72 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 868 000	963 000	2 915 000	4 331 000
Operating Profit	−586 000	287 000	−1 665 000	−3 081 000
Financial Income	19 000	5 000	16 000	50 000
Financial Costs	194 000	101 000	121 000	78 000
Financial Balance	−175 000	−96 000	−105 000	−28 000
Dividends	0	0	0	0
Net Income	−762 000	191 000	−1 771 000	−3 110 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 853 000	8 853 000	8 853 000	8 853 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 853 000	8 853 000	8 853 000	8 853 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 853 000	8 853 000	8 853 000	8 853 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	661 000	1 622 000	1 653 000	4 749 000
Total Current Assets	670 000	1 626 000	1 661 000	4 753 000
Total Assets	9 523 000	10 479 000	10 514 000	13 606 000
Total Equity	978 000	1 740 000	1 549 000	3 320 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 535 000	8 730 000	8 956 000	9 169 000
Creditors	7 000	3 000	2 000	1 107 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 000	7 000	6 000	11 000
Total Current Debt	10 000	10 000	8 000	1 118 000
Total Equity and Debt	9 523 000	10 479 000	10 514 000	13 606 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−77,91 %	10,98 %	−114,33 %	−93,67 %
Debt-to-Equity Ratio	8,73	5,02	5,78	2,76
Operating Profit Margin	−45,67 %	22,98 %	−133,31 %	−246,68 %
Current Ratio	67	162,6	207,63	4,25
Quick Ratio	67	162,6	207,63	4,25
Equity Ratio	0,1	0,17	0,15	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %