HAGE EIENDOM AS

2640 VINSTRA

Finances

Return on Equity

17,72 %

Current Ratio

0,61

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	879 000	438 000	421 000	419 000
Net Income	430 000	133 000	70 000	133 000
Total Assets	3 877 000	3 500 000	3 468 000	3 508 000
Total Equity	2 426 000	1 996 000	1 864 000	1 794 000

Income (NOK)	2022	2021	2020	2019
Revenue	879 000	438 000	421 000	419 000
Expenditure	294 000	231 000	276 000	199 000
Operating Profit	585 000	207 000	146 000	219 000
Financial Income	0	0	0	0
Financial Costs	13 000	13 000	33 000	25 000
Financial Balance	−13 000	−13 000	−33 000	−25 000
Earnings Before Tax	573 000	194 000	113 000	194 000
Tax	143 000	61 000	43 000	61 000
Net Income	430 000	133 000	70 000	133 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 180 000	3 173 000	3 241 000	3 279 000
Total Current Assets	697 000	327 000	227 000	229 000
Total Assets	3 877 000	3 500 000	3 468 000	3 508 000
Total Retained Equity	2 326 000	1 896 000	1 764 000	1 694 000
Total Equity	2 426 000	1 996 000	1 864 000	1 794 000
Total Long-Term Debt	310 000	443 000	573 000	697 000
Total Current Debt	1 140 000	1 061 000	1 032 000	1 017 000
Total Equity and Debt	3 877 000	3 500 000	3 468 000	3 508 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	879 000	438 000	421 000	419 000
Revenue	879 000	438 000	421 000	419 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	87 000	83 000	83 000	82 000
Impairment	0	0	0	0
Expenditure	294 000	231 000	276 000	199 000
Operating Profit	585 000	207 000	146 000	219 000
Financial Income	0	0	0	0
Financial Costs	13 000	13 000	33 000	25 000
Financial Balance	−13 000	−13 000	−33 000	−25 000
Dividends	0	0	0	0
Net Income	430 000	133 000	70 000	133 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 587 000	2 669 000	2 752 000	2 835 000
Machinery and Plant Facilities	40 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 626 000	2 669 000	2 752 000	2 835 000
Total Fiancial Fixed Assets	554 000	504 000	489 000	444 000
Total Fixed Assets	3 180 000	3 173 000	3 241 000	3 279 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	675 000	306 000	209 000	213 000
Total Current Assets	697 000	327 000	227 000	229 000
Total Assets	3 877 000	3 500 000	3 468 000	3 508 000
Total Equity	2 426 000	1 996 000	1 864 000	1 794 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	310 000	443 000	573 000	697 000
Creditors	37 000	0	28 000	−3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	960 000	1 000 000	960 000	960 000
Total Current Debt	1 140 000	1 061 000	1 032 000	1 017 000
Total Equity and Debt	3 877 000	3 500 000	3 468 000	3 508 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,72 %	6,66 %	3,76 %	7,41 %
Debt-to-Equity Ratio	0,13	0,22	0,31	0,39
Operating Profit Margin	66,55 %	47,26 %	34,68 %	52,27 %
Current Ratio	0,61	0,31	0,22	0,23
Quick Ratio	0,61	0,31	0,22	0,23
Equity Ratio	0,63	0,57	0,54	0,51
Gross Profit Margin	100 %	100 %	100 %	100 %