HARDANGER FRUKTSAMSAL EIGEDOM AS

5777 GRIMO

Finances

Share Ownership

Return on Equity

−6,23 %

Current Ratio

0,37

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	354 000	3 749 000	236 000	208 000
Net Income	−196 000	3 243 000	72 000	109 000
Total Assets	4 307 000	4 434 000	253 000	724 000
Total Equity	3 147 000	3 358 000	114 000	675 000

Income (NOK)	2022	2021	2020	2019
Revenue	354 000	3 749 000	236 000	208 000
Expenditure	419 000	382 000	145 000	80 000
Operating Profit	−65 000	3 367 000	91 000	127 000
Financial Income	1 000	0	0	0
Financial Costs	28 000	14 000	0	0
Financial Balance	−27 000	−14 000	0	0
Earnings Before Tax	−92 000	3 354 000	92 000	128 000
Tax	103 000	110 000	20 000	19 000
Net Income	−196 000	3 243 000	72 000	109 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 211 000	4 317 000	102 000	573 000
Total Current Assets	96 000	118 000	151 000	152 000
Total Assets	4 307 000	4 434 000	253 000	724 000
Total Retained Equity	2 770 000	2 981 000	−262 000	299 000
Total Equity	3 147 000	3 358 000	114 000	675 000
Total Long-Term Debt	900 000	1 000 000	0	0
Total Current Debt	260 000	77 000	139 000	49 000
Total Equity and Debt	4 307 000	4 434 000	253 000	724 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	5 000	236 000	208 000
Other Income	354 000	3 744 000	0	0
Revenue	354 000	3 749 000	236 000	208 000
Cost of Goods Sold	3 000	13 000	0	0
Salary Costs	0	0	0	10 000
Depreciation	181 000	186 000	25 000	0
Impairment	0	0	0	0
Expenditure	419 000	382 000	145 000	80 000
Operating Profit	−65 000	3 367 000	91 000	127 000
Financial Income	1 000	0	0	0
Financial Costs	28 000	14 000	0	0
Financial Balance	−27 000	−14 000	0	0
Dividends	0	0	0	0
Net Income	−196 000	3 243 000	72 000	109 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 959 000	4 078 000	0	0
Machinery and Plant Facilities	113 000	71 000	89 000	0
Fixtures	134 000	168 000	13 000	0
Total Tangible Assets	4 205 000	4 317 000	102 000	0
Total Fiancial Fixed Assets	6 000	0	0	573 000
Total Fixed Assets	4 211 000	4 317 000	102 000	573 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	9 000	87 000	150 000	152 000
Total Current Assets	96 000	118 000	151 000	152 000
Total Assets	4 307 000	4 434 000	253 000	724 000
Total Equity	3 147 000	3 358 000	114 000	675 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	900 000	1 000 000	0	0
Creditors	0	5 000	34 000	1 000
Unpaid Taxes	40 000	−32 000	−10 000	30 000
Dividends	0	0	0	0
Other Current Debt	118 000	−6 000	95 000	0
Total Current Debt	260 000	77 000	139 000	49 000
Total Equity and Debt	4 307 000	4 434 000	253 000	724 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,23 %	96,58 %	63,16 %	16,15 %
Debt-to-Equity Ratio	0,29	0,3	0	0
Operating Profit Margin	−18,36 %	89,81 %	38,56 %	61,06 %
Current Ratio	0,37	1,53	1,09	3,1
Quick Ratio	0,37	1,53	1,09	3,1
Equity Ratio	0,73	0,76	0,45	0,93
Gross Profit Margin	99,15 %	99,65 %	100 %	100 %