HJØRNEBYGG BORETTSLAG

8514 NARVIK

Finances

Share Ownership

Return on Equity

0,94 %

Current Ratio

2,25

Debt-to-Equity Ratio

−2,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	296 000	296 000	264 000	249 000
Net Income	−10 000	64 000	43 000	29 000
Total Assets	1 391 000	1 431 000	1 369 000	1 335 000
Total Equity	−1 066 000	−1 057 000	−1 120 000	−1 164 000

Income (NOK)	2022	2021	2020	2019
Revenue	296 000	296 000	264 000	249 000
Expenditure	259 000	200 000	184 000	174 000
Operating Profit	37 000	96 000	80 000	75 000
Financial Income	0	0	0	0
Financial Costs	48 000	33 000	37 000	46 000
Financial Balance	−48 000	−33 000	−37 000	−46 000
Earnings Before Tax	−10 000	64 000	43 000	29 000
Tax	0	0	0	0
Net Income	−10 000	64 000	43 000	29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 355 000	1 355 000	1 316 000	1 287 000
Total Current Assets	36 000	76 000	53 000	48 000
Total Assets	1 391 000	1 431 000	1 369 000	1 335 000
Total Retained Equity	−1 066 000	−1 057 000	−1 120 000	−1 164 000
Total Equity	−1 066 000	−1 057 000	−1 120 000	−1 164 000
Total Long-Term Debt	2 274 000	2 314 000	2 358 000	2 399 000
Total Current Debt	16 000	7 000	4 000	1 000
Total Equity and Debt	1 391 000	1 431 000	1 369 000	1 335 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	296 000	296 000	264 000	249 000
Revenue	296 000	296 000	264 000	249 000
Cost of Goods Sold	0	0	0	0
Salary Costs	16 000	16 000	10 000	11 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	259 000	200 000	184 000	174 000
Operating Profit	37 000	96 000	80 000	75 000
Financial Income	0	0	0	0
Financial Costs	48 000	33 000	37 000	46 000
Financial Balance	−48 000	−33 000	−37 000	−46 000
Dividends	0	0	0	0
Net Income	−10 000	64 000	43 000	29 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 189 000	1 189 000	1 189 000	1 189 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 189 000	1 189 000	1 189 000	1 189 000
Total Fiancial Fixed Assets	167 000	167 000	128 000	99 000
Total Fixed Assets	1 355 000	1 355 000	1 316 000	1 287 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	31 000	76 000	53 000	43 000
Total Current Assets	36 000	76 000	53 000	48 000
Total Assets	1 391 000	1 431 000	1 369 000	1 335 000
Total Equity	−1 066 000	−1 057 000	−1 120 000	−1 164 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 274 000	2 314 000	2 358 000	2 399 000
Creditors	8 000	2 000	1 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	9 000	5 000	3 000	0
Total Current Debt	16 000	7 000	4 000	1 000
Total Equity and Debt	1 391 000	1 431 000	1 369 000	1 335 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,94 %	−6,05 %	−3,84 %	−2,49 %
Debt-to-Equity Ratio	−2,13	−2,19	−2,11	−2,06
Operating Profit Margin	12,5 %	32,43 %	30,3 %	30,12 %
Current Ratio	2,25	10,86	13,25	48
Quick Ratio	2,25	10,86	13,25	48
Equity Ratio	−0,77	−0,74	−0,82	−0,87
Gross Profit Margin	100 %	100 %	100 %	100 %