HISVATN KRAFTLAG AS

4473 KVINLOG

Finances

Share Ownership

Return on Equity

85,74 %

Current Ratio

1,89

Debt-to-Equity Ratio

0,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	23 305 000	7 347 000	1 390 000	3 812 000
Net Income	14 596 000	3 278 000	−364 000	810 000
Total Assets	34 168 000	27 463 000	25 157 000	27 196 000
Total Equity	17 023 000	9 427 000	11 149 000	13 513 000

Income (NOK)	2022	2021	2020	2019
Revenue	23 305 000	7 347 000	1 390 000	3 812 000
Expenditure	4 055 000	2 576 000	1 263 000	2 153 000
Operating Profit	19 250 000	4 771 000	128 000	1 659 000
Financial Income	0	0	6 000	14 000
Financial Costs	536 000	568 000	601 000	634 000
Financial Balance	−536 000	−568 000	−595 000	−620 000
Earnings Before Tax	18 714 000	4 203 000	−467 000	1 039 000
Tax	4 118 000	925 000	−103 000	229 000
Net Income	14 596 000	3 278 000	−364 000	810 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 234 000	20 664 000	21 222 000	21 864 000
Total Current Assets	13 934 000	6 799 000	3 936 000	5 331 000
Total Assets	34 168 000	27 463 000	25 157 000	27 196 000
Total Retained Equity	16 922 000	6 656 000	3 378 000	3 742 000
Total Equity	17 023 000	9 427 000	11 149 000	13 513 000
Total Long-Term Debt	9 760 000	10 469 000	11 137 000	11 851 000
Total Current Debt	7 384 000	7 567 000	2 871 000	1 831 000
Total Equity and Debt	34 168 000	27 463 000	25 157 000	27 196 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	23 305 000	7 347 000	1 390 000	3 812 000
Other Income	0	0	0	0
Revenue	23 305 000	7 347 000	1 390 000	3 812 000
Cost of Goods Sold	964 000	665 000	344 000	495 000
Salary Costs	0	0	0	0
Depreciation	635 000	638 000	643 000	650 000
Impairment	0	0	0	0
Expenditure	4 055 000	2 576 000	1 263 000	2 153 000
Operating Profit	19 250 000	4 771 000	128 000	1 659 000
Financial Income	0	0	6 000	14 000
Financial Costs	536 000	568 000	601 000	634 000
Financial Balance	−536 000	−568 000	−595 000	−620 000
Dividends	7 000 000	5 000 000	2 000 000	0
Net Income	14 596 000	3 278 000	−364 000	810 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 540 000	20 664 000	21 222 000	21 864 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 694 000	0	0	0
Total Tangible Assets	20 234 000	20 664 000	21 222 000	21 864 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 234 000	20 664 000	21 222 000	21 864 000
Stock	17 000	51 000	57 000	422 000
Total Investments	0	0	0	0
Cash, Bank	12 462 000	5 222 000	2 249 000	4 131 000
Total Current Assets	13 934 000	6 799 000	3 936 000	5 331 000
Total Assets	34 168 000	27 463 000	25 157 000	27 196 000
Total Equity	17 023 000	9 427 000	11 149 000	13 513 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 760 000	10 469 000	11 137 000	11 851 000
Creditors	789 000	531 000	501 000	291 000
Unpaid Taxes	774 000	464 000	57 000	136 000
Dividends	7 000 000	5 000 000	2 000 000	0
Other Current Debt	1 696 000	646 000	313 000	995 000
Total Current Debt	7 384 000	7 567 000	2 871 000	1 831 000
Total Equity and Debt	34 168 000	27 463 000	25 157 000	27 196 000

Financial indicators	2022	2021	2020	2019
Return on Equity	85,74 %	34,77 %	−3,26 %	5,99 %
Debt-to-Equity Ratio	0,57	1,11	1	0,88
Operating Profit Margin	82,6 %	64,94 %	9,21 %	43,52 %
Current Ratio	1,89	0,9	1,37	2,91
Quick Ratio	1,89	0,9	1,4	3,78
Equity Ratio	0,5	0,34	0,44	0,5
Gross Profit Margin	95,86 %	90,95 %	75,25 %	87,01 %