MS HAVIK EIENDOM AS

7820 SPILLUM

Finances

Share Ownership

Return on Equity

−1,63 %

Current Ratio

14,88

Debt-to-Equity Ratio

0,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	462 000	408 000	435 000	411 000
Net Income	−41 000	16 000	16 000	6 000
Total Assets	3 489 000	3 634 000	3 706 000	3 808 000
Total Equity	2 522 000	2 563 000	2 548 000	2 532 000

Income (NOK)	2022	2021	2020	2019
Revenue	462 000	408 000	435 000	411 000
Expenditure	460 000	339 000	361 000	349 000
Operating Profit	2 000	68 000	74 000	63 000
Financial Income	0	0	0	0
Financial Costs	54 000	48 000	54 000	55 000
Financial Balance	−54 000	−48 000	−54 000	−55 000
Earnings Before Tax	−52 000	20 000	20 000	7 000
Tax	−11 000	4 000	4 000	2 000
Net Income	−41 000	16 000	16 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 746 000	2 900 000	2 999 000	3 060 000
Total Current Assets	744 000	733 000	706 000	748 000
Total Assets	3 489 000	3 634 000	3 706 000	3 808 000
Total Retained Equity	1 857 000	1 898 000	1 883 000	1 867 000
Total Equity	2 522 000	2 563 000	2 548 000	2 532 000
Total Long-Term Debt	917 000	1 023 000	1 124 000	1 211 000
Total Current Debt	50 000	48 000	34 000	65 000
Total Equity and Debt	3 489 000	3 634 000	3 706 000	3 808 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	429 000	408 000	410 000	391 000
Other Income	33 000	0	25 000	20 000
Revenue	462 000	408 000	435 000	411 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	134 000	124 000	119 000	124 000
Impairment	0	0	0	0
Expenditure	460 000	339 000	361 000	349 000
Operating Profit	2 000	68 000	74 000	63 000
Financial Income	0	0	0	0
Financial Costs	54 000	48 000	54 000	55 000
Financial Balance	−54 000	−48 000	−54 000	−55 000
Dividends	0	0	0	0
Net Income	−41 000	16 000	16 000	6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 739 000	2 866 000	2 983 000	3 040 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	7 000	34 000	16 000	20 000
Total Tangible Assets	2 746 000	2 900 000	2 999 000	3 060 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 746 000	2 900 000	2 999 000	3 060 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	35 000	252 000	158 000	228 000
Total Current Assets	744 000	733 000	706 000	748 000
Total Assets	3 489 000	3 634 000	3 706 000	3 808 000
Total Equity	2 522 000	2 563 000	2 548 000	2 532 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	917 000	1 023 000	1 124 000	1 211 000
Creditors	0	0	9 000	34 000
Unpaid Taxes	0	12 000	1 000	12 000
Dividends	0	0	0	0
Other Current Debt	50 000	23 000	21 000	20 000
Total Current Debt	50 000	48 000	34 000	65 000
Total Equity and Debt	3 489 000	3 634 000	3 706 000	3 808 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,63 %	0,62 %	0,63 %	0,24 %
Debt-to-Equity Ratio	0,36	0,4	0,44	0,48
Operating Profit Margin	0,43 %	16,67 %	17,01 %	15,33 %
Current Ratio	14,88	15,27	20,76	11,51
Quick Ratio	14,88	15,27	20,76	11,51
Equity Ratio	0,72	0,71	0,69	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %