HUKKELBERG EIENDOM AS

6480 AUKRA

Finances

Share Ownership

Return on Equity

15,15 %

Current Ratio

0,34

Debt-to-Equity Ratio

8,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	500 000	500 000	400 000	550 000
Net Income	30 000	161 000	−75 000	130 000
Total Assets	2 197 000	2 818 000	2 884 000	3 089 000
Total Equity	198 000	168 000	8 000	83 000

Income (NOK)	2022	2021	2020	2019
Revenue	500 000	500 000	400 000	550 000
Expenditure	233 000	235 000	237 000	229 000
Operating Profit	267 000	265 000	163 000	321 000
Financial Income	163 000	155 000	0	112 000
Financial Costs	391 000	214 000	238 000	267 000
Financial Balance	−228 000	−59 000	−238 000	−155 000
Earnings Before Tax	39 000	206 000	−75 000	166 000
Tax	8 000	45 000	1 000	37 000
Net Income	30 000	161 000	−75 000	130 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 075 000	2 290 000	2 510 000	2 696 000
Total Current Assets	122 000	528 000	373 000	393 000
Total Assets	2 197 000	2 818 000	2 884 000	3 089 000
Total Retained Equity	98 000	68 000	−92 000	−17 000
Total Equity	198 000	168 000	8 000	83 000
Total Long-Term Debt	1 644 000	2 196 000	2 546 000	2 668 000
Total Current Debt	355 000	453 000	330 000	338 000
Total Equity and Debt	2 197 000	2 818 000	2 884 000	3 089 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	550 000
Other Income	500 000	500 000	400 000	0
Revenue	500 000	500 000	400 000	550 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	207 000	207 000	207 000	207 000
Impairment	0	0	0	0
Expenditure	233 000	235 000	237 000	229 000
Operating Profit	267 000	265 000	163 000	321 000
Financial Income	163 000	155 000	0	112 000
Financial Costs	391 000	214 000	238 000	267 000
Financial Balance	−228 000	−59 000	−238 000	−155 000
Dividends	0	0	0	0
Net Income	30 000	161 000	−75 000	130 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	164 000	172 000	185 000	164 000
Real Eastate	1 911 000	2 118 000	2 325 000	2 532 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 911 000	2 118 000	2 325 000	2 532 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 075 000	2 290 000	2 510 000	2 696 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	1 000	0	1 000
Total Current Assets	122 000	528 000	373 000	393 000
Total Assets	2 197 000	2 818 000	2 884 000	3 089 000
Total Equity	198 000	168 000	8 000	83 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 644 000	2 196 000	2 546 000	2 668 000
Creditors	0	0	0	1 000
Unpaid Taxes	120 000	196 000	93 000	133 000
Dividends	0	0	0	0
Other Current Debt	235 000	225 000	215 000	205 000
Total Current Debt	355 000	453 000	330 000	338 000
Total Equity and Debt	2 197 000	2 818 000	2 884 000	3 089 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,15 %	95,83 %	−937,5 %	156,63 %
Debt-to-Equity Ratio	8,3	13,07	318,25	32,14
Operating Profit Margin	53,4 %	53 %	40,75 %	58,36 %
Current Ratio	0,34	1,17	1,13	1,16
Quick Ratio	0,34	1,17	1,13	1,16
Equity Ratio	0,09	0,06	0	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %