HANSENHJØRNET EIENDOM AS

8006 BODØ

Finances

Share Ownership

Return on Equity

−4,11 %

Current Ratio

28,35

Debt-to-Equity Ratio

3,92

Key figures (NOK)	2022	2021	2020	2019
Revenue	966 000	787 000	304 000	1 427 000
Net Income	−205 000	−895 000	−1 134 000	−149 000
Total Assets	24 682 000	21 726 000	22 089 000	21 508 000
Total Equity	4 990 000	2 293 000	3 188 000	4 204 000

Income (NOK)	2022	2021	2020	2019
Revenue	966 000	787 000	304 000	1 427 000
Expenditure	1 159 000	1 120 000	894 000	921 000
Operating Profit	−192 000	−333 000	−589 000	507 000
Financial Income	0	0	0	0
Financial Costs	540 000	562 000	648 000	683 000
Financial Balance	−540 000	−562 000	−648 000	−683 000
Earnings Before Tax	−732 000	−895 000	−1 237 000	−177 000
Tax	−527 000	0	−103 000	−27 000
Net Income	−205 000	−895 000	−1 134 000	−149 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 572 000	21 133 000	21 810 000	21 123 000
Total Current Assets	4 111 000	593 000	280 000	385 000
Total Assets	24 682 000	21 726 000	22 089 000	21 508 000
Total Retained Equity	2 390 000	588 000	588 000	470 000
Total Equity	4 990 000	2 293 000	3 188 000	4 204 000
Total Long-Term Debt	19 547 000	19 280 000	18 779 000	17 171 000
Total Current Debt	145 000	152 000	122 000	133 000
Total Equity and Debt	24 682 000	21 726 000	22 089 000	21 508 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	410 000	77 000	25 000	0
Other Income	557 000	710 000	279 000	1 427 000
Revenue	966 000	787 000	304 000	1 427 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	434 000	437 000	405 000	392 000
Impairment	0	0	0	0
Expenditure	1 159 000	1 120 000	894 000	921 000
Operating Profit	−192 000	−333 000	−589 000	507 000
Financial Income	0	0	0	0
Financial Costs	540 000	562 000	648 000	683 000
Financial Balance	−540 000	−562 000	−648 000	−683 000
Dividends	0	0	0	0
Net Income	−205 000	−895 000	−1 134 000	−149 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 572 000	20 986 000	21 400 000	20 713 000
Machinery and Plant Facilities	0	147 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	20 572 000	21 133 000	21 810 000	21 123 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 572 000	21 133 000	21 810 000	21 123 000
Stock	0	0	0	0
Total Investments	0	0	0	66 000
Cash, Bank	308 000	552 000	92 000	175 000
Total Current Assets	4 111 000	593 000	280 000	385 000
Total Assets	24 682 000	21 726 000	22 089 000	21 508 000
Total Equity	4 990 000	2 293 000	3 188 000	4 204 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 547 000	19 280 000	18 779 000	17 171 000
Creditors	99 000	104 000	63 000	50 000
Unpaid Taxes	46 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	48 000	59 000	83 000
Total Current Debt	145 000	152 000	122 000	133 000
Total Equity and Debt	24 682 000	21 726 000	22 089 000	21 508 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,11 %	−39,03 %	−35,57 %	−3,54 %
Debt-to-Equity Ratio	3,92	8,41	5,89	4,08
Operating Profit Margin	−19,88 %	−42,31 %	−193,75 %	35,53 %
Current Ratio	28,35	3,9	2,3	2,89
Quick Ratio	28,35	3,9	2,3	2,89
Equity Ratio	0,2	0,11	0,14	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %