HEKTNER EIENDOM AS

2008 FJERDINGBY

Finances

Return on Equity

38,15 %

Current Ratio

0,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	10 185 000	0
Net Income	987 000	1 461 000	−370 000	−441 000
Total Assets	16 854 000	17 237 000	13 776 000	23 921 000
Total Equity	2 587 000	1 600 000	139 000	508 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	10 185 000	0
Expenditure	1 758 000	1 520 000	10 414 000	2 764 000
Operating Profit	−1 759 000	−1 520 000	−229 000	−2 765 000
Financial Income	3 971 000	0	500 000	27 517 000
Financial Costs	946 000	−2 519 000	886 000	23 516 000
Financial Balance	3 025 000	2 519 000	−386 000	4 001 000
Earnings Before Tax	1 266 000	999 000	−615 000	1 237 000
Tax	279 000	−462 000	−245 000	1 678 000
Net Income	987 000	1 461 000	−370 000	−441 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 326 000	15 604 000	12 042 000	17 360 000
Total Current Assets	1 529 000	1 633 000	1 734 000	6 562 000
Total Assets	16 854 000	17 237 000	13 776 000	23 921 000
Total Retained Equity	2 466 000	1 479 000	18 000	388 000
Total Equity	2 587 000	1 600 000	139 000	508 000
Total Long-Term Debt	0	0	0	1 677 000
Total Current Debt	14 268 000	15 637 000	13 638 000	21 736 000
Total Equity and Debt	16 854 000	17 237 000	13 776 000	23 921 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	10 185 000	0
Other Income	0	0	0	0
Revenue	0	0	10 185 000	0
Cost of Goods Sold	0	0	8 996 000	0
Salary Costs	1 377 000	1 250 000	1 248 000	1 848 000
Depreciation	0	0	0	130 000
Impairment	0	0	0	0
Expenditure	1 758 000	1 520 000	10 414 000	2 764 000
Operating Profit	−1 759 000	−1 520 000	−229 000	−2 765 000
Financial Income	3 971 000	0	500 000	27 517 000
Financial Costs	946 000	−2 519 000	886 000	23 516 000
Financial Balance	3 025 000	2 519 000	−386 000	4 001 000
Dividends	0	0	0	0
Net Income	987 000	1 461 000	−370 000	−441 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	226 000	504 000	42 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	4 000
Total Tangible Assets	0	0	0	5 360 000
Total Fiancial Fixed Assets	15 100 000	15 100 000	12 000 000	12 000 000
Total Fixed Assets	15 326 000	15 604 000	12 042 000	17 360 000
Stock	246 000	246 000	246 000	3 883 000
Total Investments	0	0	0	0
Cash, Bank	65 000	115 000	217 000	1 257 000
Total Current Assets	1 529 000	1 633 000	1 734 000	6 562 000
Total Assets	16 854 000	17 237 000	13 776 000	23 921 000
Total Equity	2 587 000	1 600 000	139 000	508 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 677 000
Creditors	49 000	118 000	0	52 000
Unpaid Taxes	28 000	90 000	88 000	1 916 000
Dividends	0	0	0	0
Other Current Debt	14 191 000	15 430 000	13 549 000	19 769 000
Total Current Debt	14 268 000	15 637 000	13 638 000	21 736 000
Total Equity and Debt	16 854 000	17 237 000	13 776 000	23 921 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,15 %	91,31 %	−266,19 %	−86,81 %
Debt-to-Equity Ratio	0	0	0	3,3
Operating Profit Margin	-	-	−2,25 %	-
Current Ratio	0,11	0,1	0,13	0,3
Quick Ratio	0,11	0,11	0,13	0,37
Equity Ratio	0,15	0,09	0,01	0,02
Gross Profit Margin	-	-	11,67 %	-