HANEBORGÅSEN EIENDOM AS

1472 FJELLHAMAR

Finances

Return on Equity

47,5 %

Current Ratio

0,44

Debt-to-Equity Ratio

2,44

Key figures (NOK)	2021	2020	2019	2018
Revenue	3 833 000	4 599 000	0	45 238 000
Net Income	1 418 000	1 539 000	−4 893 000	27 767 000
Total Assets	30 110 000	20 572 000	54 197 000	60 544 000
Total Equity	2 985 000	1 567 000	25 965 000	30 857 000

Income (NOK)	2021	2020	2019	2018
Revenue	3 833 000	4 599 000	0	45 238 000
Expenditure	2 906 000	2 155 000	4 780 000	8 325 000
Operating Profit	927 000	2 444 000	−4 781 000	36 913 000
Financial Income	1 175 000	218 000	278 000	110 000
Financial Costs	407 000	391 000	1 701 000	1 586 000
Financial Balance	768 000	−173 000	−1 423 000	−1 476 000
Earnings Before Tax	1 696 000	2 270 000	−6 203 000	35 437 000
Tax	278 000	732 000	−1 311 000	7 670 000
Net Income	1 418 000	1 539 000	−4 893 000	27 767 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	21 297 000	17 215 000	20 329 000	10 062 000
Total Current Assets	8 813 000	3 356 000	33 869 000	50 481 000
Total Assets	30 110 000	20 572 000	54 197 000	60 544 000
Total Retained Equity	2 910 000	1 492 000	25 890 000	30 782 000
Total Equity	2 985 000	1 567 000	25 965 000	30 857 000
Total Long-Term Debt	7 297 000	9 661 000	20 996 000	18 224 000
Total Current Debt	19 829 000	9 343 000	7 237 000	11 462 000
Total Equity and Debt	30 110 000	20 572 000	54 197 000	60 544 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	342 000	99 000	0	0
Other Income	3 491 000	4 500 000	0	45 238 000
Revenue	3 833 000	4 599 000	0	45 238 000
Cost of Goods Sold	0	0	0	0
Salary Costs	946 000	2 074 000	1 527 000	1 034 000
Depreciation	48 000	22 000	19 000	0
Impairment	0	0	0	0
Expenditure	2 906 000	2 155 000	4 780 000	8 325 000
Operating Profit	927 000	2 444 000	−4 781 000	36 913 000
Financial Income	1 175 000	218 000	278 000	110 000
Financial Costs	407 000	391 000	1 701 000	1 586 000
Financial Balance	768 000	−173 000	−1 423 000	−1 476 000
Dividends	0	25 937 000	0	0
Net Income	1 418 000	1 539 000	−4 893 000	27 767 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 844 000	5 844 000	5 844 000	0
Machinery and Plant Facilities	0	0	77 000	0
Fixtures	369 000	275 000	900 000	65 000
Total Tangible Assets	6 213 000	6 119 000	6 821 000	65 000
Total Fiancial Fixed Assets	15 085 000	11 097 000	13 508 000	9 997 000
Total Fixed Assets	21 297 000	17 215 000	20 329 000	10 062 000
Stock	0	430 000	979 000	0
Total Investments	1 000 000	1 000 000	1 000 000	0
Cash, Bank	2 301 000	1 371 000	27 179 000	2 967 000
Total Current Assets	8 813 000	3 356 000	33 869 000	50 481 000
Total Assets	30 110 000	20 572 000	54 197 000	60 544 000
Total Equity	2 985 000	1 567 000	25 965 000	30 857 000
Short-Term Group Debt	0	158 000	0	0
Total Long-Term Debt	7 297 000	9 661 000	20 996 000	18 224 000
Creditors	428 000	356 000	24 000	293 000
Unpaid Taxes	563 000	607 000	196 000	138 000
Dividends	0	25 937 000	0	0
Other Current Debt	11 552 000	570 000	5 936 000	9 863 000
Total Current Debt	19 829 000	9 343 000	7 237 000	11 462 000
Total Equity and Debt	30 110 000	20 572 000	54 197 000	60 544 000

Financial indicators	2021	2020	2019	2018
Return on Equity	47,5 %	98,21 %	−18,84 %	89,99 %
Debt-to-Equity Ratio	2,44	6,17	0,81	0,59
Operating Profit Margin	24,18 %	53,14 %	-	81,6 %
Current Ratio	0,44	0,36	4,68	4,4
Quick Ratio	0,44	0,38	5,41	4,4
Equity Ratio	0,1	0,08	0,48	0,51
Gross Profit Margin	100 %	100 %	-	100 %