HJØRNET EIENDOM AS

2270 FLISA

Finances

Share Ownership

Return on Equity

46,03 %

Current Ratio

1,94

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	300 000	300 000
Net Income	226 000	189 000	172 000	174 000
Total Assets	849 000	915 000	1 034 000	1 162 000
Total Equity	491 000	565 000	676 000	804 000

Income (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	300 000	300 000
Expenditure	12 000	58 000	81 000	79 000
Operating Profit	288 000	242 000	219 000	221 000
Financial Income	2 000	0	1 000	3 000
Financial Costs	0	0	0	0
Financial Balance	2 000	0	1 000	3 000
Earnings Before Tax	290 000	242 000	220 000	224 000
Tax	64 000	53 000	48 000	49 000
Net Income	226 000	189 000	172 000	174 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	154 000	160 000	171 000	233 000
Total Current Assets	695 000	755 000	862 000	929 000
Total Assets	849 000	915 000	1 034 000	1 162 000
Total Retained Equity	291 000	365 000	476 000	604 000
Total Equity	491 000	565 000	676 000	804 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	358 000	350 000	358 000	358 000
Total Equity and Debt	849 000	915 000	1 034 000	1 162 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	300 000	300 000	300 000	300 000
Revenue	300 000	300 000	300 000	300 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	7 000	71 000	71 000
Impairment	0	0	0	0
Expenditure	12 000	58 000	81 000	79 000
Operating Profit	288 000	242 000	219 000	221 000
Financial Income	2 000	0	1 000	3 000
Financial Costs	0	0	0	0
Financial Balance	2 000	0	1 000	3 000
Dividends	300 000	300 000	300 000	300 000
Net Income	226 000	189 000	172 000	174 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	154 000	160 000	164 000	155 000
Real Eastate	0	0	7 000	78 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	7 000	78 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	154 000	160 000	171 000	233 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	95 000	150 000	18 000	85 000
Total Current Assets	695 000	755 000	862 000	929 000
Total Assets	849 000	915 000	1 034 000	1 162 000
Total Equity	491 000	565 000	676 000	804 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	1 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	300 000	300 000	300 000	300 000
Other Current Debt	0	0	0	0
Total Current Debt	358 000	350 000	358 000	358 000
Total Equity and Debt	849 000	915 000	1 034 000	1 162 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,03 %	33,45 %	25,44 %	21,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	96 %	80,67 %	73 %	73,67 %
Current Ratio	1,94	2,16	2,41	2,59
Quick Ratio	1,94	2,16	2,41	2,59
Equity Ratio	0,58	0,62	0,65	0,69
Gross Profit Margin	100 %	100 %	100 %	100 %