KRISTIAN HORGEN INVEST AS

1626 MANSTAD

Finances

Return on Equity

−0,94 %

Current Ratio

0,02

Debt-to-Equity Ratio

−0,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	114 000	93 000	0	0
Net Income	22 000	30 000	−108 000	6 000
Total Assets	12 618 000	12 618 000	12 618 000	12 643 000
Total Equity	−2 344 000	−2 344 000	−2 344 000	−2 344 000

Income (NOK)	2022	2021	2020	2019
Revenue	114 000	93 000	0	0
Expenditure	93 000	62 000	108 000	108 000
Operating Profit	22 000	30 000	−108 000	−108 000
Financial Income	0	0	0	114 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	114 000
Earnings Before Tax	22 000	30 000	−108 000	6 000
Tax	0	0	0	0
Net Income	22 000	30 000	−108 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 313 000	12 313 000	12 313 000	12 313 000
Total Current Assets	305 000	305 000	305 000	330 000
Total Assets	12 618 000	12 618 000	12 618 000	12 643 000
Total Retained Equity	−2 703 000	−2 703 000	−2 703 000	−2 703 000
Total Equity	−2 344 000	−2 344 000	−2 344 000	−2 344 000
Total Long-Term Debt	800 000	800 000	800 000	800 000
Total Current Debt	14 162 000	14 162 000	14 162 000	14 187 000
Total Equity and Debt	12 618 000	12 618 000	12 618 000	12 643 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	114 000	93 000	0	0
Revenue	114 000	93 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	93 000	62 000	108 000	108 000
Operating Profit	22 000	30 000	−108 000	−108 000
Financial Income	0	0	0	114 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	114 000
Dividends	0	0	0	0
Net Income	22 000	30 000	−108 000	6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	12 313 000	12 313 000	12 313 000	12 313 000
Total Fixed Assets	12 313 000	12 313 000	12 313 000	12 313 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	305 000	305 000	305 000	330 000
Total Assets	12 618 000	12 618 000	12 618 000	12 643 000
Total Equity	−2 344 000	−2 344 000	−2 344 000	−2 344 000
Short-Term Group Debt	11 229 000	11 229 000	11 229 000	11 229 000
Total Long-Term Debt	800 000	800 000	800 000	800 000
Creditors	2 377 000	2 377 000	2 377 000	2 377 000
Unpaid Taxes	−10 000	−10 000	−10 000	−10 000
Dividends	0	0	0	0
Other Current Debt	565 000	565 000	565 000	565 000
Total Current Debt	14 162 000	14 162 000	14 162 000	14 187 000
Total Equity and Debt	12 618 000	12 618 000	12 618 000	12 643 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,94 %	−1,28 %	4,61 %	−0,26 %
Debt-to-Equity Ratio	−0,34	−0,34	−0,34	−0,34
Operating Profit Margin	19,3 %	32,26 %	-	-
Current Ratio	0,02	0,02	0,02	0,02
Quick Ratio	0,02	0,02	0,02	0,02
Equity Ratio	−0,19	−0,19	−0,19	−0,19
Gross Profit Margin	100 %	100 %	-	-