HEIANE EIENDOM STORD AS

5412 STORD

Finances

Share Ownership

Return on Equity

5,82 %

Current Ratio

8,82

Debt-to-Equity Ratio

0,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	263 000	355 000	180 000	180 000
Net Income	69 000	135 000	71 000	73 000
Total Assets	2 125 000	2 136 000	1 114 000	1 043 000
Total Equity	1 185 000	1 116 000	981 000	909 000

Income (NOK)	2022	2021	2020	2019
Revenue	263 000	355 000	180 000	180 000
Expenditure	144 000	156 000	89 000	75 000
Operating Profit	119 000	199 000	92 000	105 000
Financial Income	2 000	2 000	0	0
Financial Costs	32 000	27 000	0	12 000
Financial Balance	−30 000	−25 000	0	−12 000
Earnings Before Tax	89 000	173 000	92 000	94 000
Tax	20 000	38 000	20 000	21 000
Net Income	69 000	135 000	71 000	73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 877 000	1 801 000	1 000 000	1 027 000
Total Current Assets	247 000	335 000	114 000	16 000
Total Assets	2 125 000	2 136 000	1 114 000	1 043 000
Total Retained Equity	904 000	835 000	700 000	628 000
Total Equity	1 185 000	1 116 000	981 000	909 000
Total Long-Term Debt	912 000	876 000	72 000	73 000
Total Current Debt	28 000	143 000	61 000	61 000
Total Equity and Debt	2 125 000	2 136 000	1 114 000	1 043 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	263 000	355 000	180 000	180 000
Revenue	263 000	355 000	180 000	180 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	55 000	50 000	27 000	27 000
Impairment	0	0	0	0
Expenditure	144 000	156 000	89 000	75 000
Operating Profit	119 000	199 000	92 000	105 000
Financial Income	2 000	2 000	0	0
Financial Costs	32 000	27 000	0	12 000
Financial Balance	−30 000	−25 000	0	−12 000
Dividends	0	0	0	0
Net Income	69 000	135 000	71 000	73 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 877 000	1 801 000	1 000 000	1 027 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 877 000	1 801 000	1 000 000	1 027 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 877 000	1 801 000	1 000 000	1 027 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	200 000	145 000	104 000	7 000
Total Current Assets	247 000	335 000	114 000	16 000
Total Assets	2 125 000	2 136 000	1 114 000	1 043 000
Total Equity	1 185 000	1 116 000	981 000	909 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	912 000	876 000	72 000	73 000
Creditors	9 000	66 000	5 000	2 000
Unpaid Taxes	3 000	0	34 000	37 000
Dividends	0	0	0	0
Other Current Debt	0	44 000	0	0
Total Current Debt	28 000	143 000	61 000	61 000
Total Equity and Debt	2 125 000	2 136 000	1 114 000	1 043 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,82 %	12,1 %	7,24 %	8,03 %
Debt-to-Equity Ratio	0,77	0,78	0,07	0,08
Operating Profit Margin	45,25 %	56,06 %	51,11 %	58,33 %
Current Ratio	8,82	2,34	1,87	0,26
Quick Ratio	8,82	2,34	1,87	0,26
Equity Ratio	0,56	0,52	0,88	0,87
Gross Profit Margin	100 %	100 %	100 %	100 %