HARSTADBOTN EIENDOM AS

9407 HARSTAD

Finances

Share Ownership

Return on Equity

5,88 %

Current Ratio

2,67

Debt-to-Equity Ratio

2,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 031 000	1 702 000	1 739 000	2 378 000
Net Income	176 000	129 000	159 000	454 000
Total Assets	10 015 000	10 576 000	10 434 000	10 902 000
Total Equity	2 991 000	2 815 000	2 898 000	2 753 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 031 000	1 702 000	1 739 000	2 378 000
Expenditure	1 454 000	1 258 000	1 231 000	1 498 000
Operating Profit	577 000	444 000	508 000	881 000
Financial Income	0	0	0	0
Financial Costs	351 000	279 000	305 000	314 000
Financial Balance	−351 000	−279 000	−305 000	−314 000
Earnings Before Tax	226 000	165 000	204 000	567 000
Tax	50 000	36 000	45 000	113 000
Net Income	176 000	129 000	159 000	454 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 419 000	9 448 000	9 705 000	10 174 000
Total Current Assets	596 000	1 128 000	729 000	728 000
Total Assets	10 015 000	10 576 000	10 434 000	10 902 000
Total Retained Equity	2 851 000	2 675 000	2 758 000	2 613 000
Total Equity	2 991 000	2 815 000	2 898 000	2 753 000
Total Long-Term Debt	6 801 000	7 038 000	7 398 000	7 669 000
Total Current Debt	223 000	723 000	139 000	480 000
Total Equity and Debt	10 015 000	10 576 000	10 434 000	10 902 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 031 000	1 702 000	1 739 000	2 378 000
Other Income	0	0	0	0
Revenue	2 031 000	1 702 000	1 739 000	2 378 000
Cost of Goods Sold	0	0	0	0
Salary Costs	75 000	41 000	36 000	41 000
Depreciation	490 000	476 000	469 000	461 000
Impairment	0	0	0	0
Expenditure	1 454 000	1 258 000	1 231 000	1 498 000
Operating Profit	577 000	444 000	508 000	881 000
Financial Income	0	0	0	0
Financial Costs	351 000	279 000	305 000	314 000
Financial Balance	−351 000	−279 000	−305 000	−314 000
Dividends	0	0	0	0
Net Income	176 000	129 000	159 000	454 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 000	0	0	0
Real Eastate	9 400 000	9 448 000	9 705 000	10 174 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 400 000	9 448 000	9 705 000	10 174 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 419 000	9 448 000	9 705 000	10 174 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	164 000	634 000	671 000	651 000
Total Current Assets	596 000	1 128 000	729 000	728 000
Total Assets	10 015 000	10 576 000	10 434 000	10 902 000
Total Equity	2 991 000	2 815 000	2 898 000	2 753 000
Short-Term Group Debt	0	275 000	18 000	344 000
Total Long-Term Debt	6 801 000	7 038 000	7 398 000	7 669 000
Creditors	35 000	410 000	10 000	34 000
Unpaid Taxes	28 000	20 000	26 000	28 000
Dividends	0	0	0	0
Other Current Debt	81 000	19 000	25 000	18 000
Total Current Debt	223 000	723 000	139 000	480 000
Total Equity and Debt	10 015 000	10 576 000	10 434 000	10 902 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,88 %	4,58 %	5,49 %	16,49 %
Debt-to-Equity Ratio	2,27	2,5	2,55	2,79
Operating Profit Margin	28,41 %	26,09 %	29,21 %	37,05 %
Current Ratio	2,67	1,56	5,24	1,52
Quick Ratio	2,67	1,56	5,24	1,52
Equity Ratio	0,3	0,27	0,28	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %