NANSET-HJØRNET AS

3257 LARVIK

Finances

Share Ownership

Return on Equity

3,52 %

Current Ratio

4,32

Debt-to-Equity Ratio

0,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	973 000	1 109 000	1 072 000	1 045 000
Net Income	202 000	312 000	576 000	507 000
Total Assets	7 389 000	7 342 000	8 505 000	8 152 000
Total Equity	5 741 000	5 539 000	5 227 000	5 651 000

Income (NOK)	2022	2021	2020	2019
Revenue	973 000	1 109 000	1 072 000	1 045 000
Expenditure	207 000	754 000	151 000	301 000
Operating Profit	766 000	355 000	920 000	744 000
Financial Income	6 000	57 000	7 000	9 000
Financial Costs	440 000	23 000	189 000	102 000
Financial Balance	−434 000	34 000	−182 000	−93 000
Earnings Before Tax	332 000	388 000	739 000	650 000
Tax	130 000	76 000	162 000	143 000
Net Income	202 000	312 000	576 000	507 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 664 000	6 840 000	5 971 000	5 907 000
Total Current Assets	725 000	503 000	2 534 000	2 245 000
Total Assets	7 389 000	7 342 000	8 505 000	8 152 000
Total Retained Equity	5 440 000	5 238 000	4 926 000	5 349 000
Total Equity	5 741 000	5 539 000	5 227 000	5 651 000
Total Long-Term Debt	1 480 000	1 680 000	2 088 000	2 331 000
Total Current Debt	168 000	123 000	1 190 000	170 000
Total Equity and Debt	7 389 000	7 342 000	8 505 000	8 152 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	973 000	1 109 000	1 072 000	1 045 000
Revenue	973 000	1 109 000	1 072 000	1 045 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	27 000	27 000	27 000	27 000
Impairment	0	0	0	0
Expenditure	207 000	754 000	151 000	301 000
Operating Profit	766 000	355 000	920 000	744 000
Financial Income	6 000	57 000	7 000	9 000
Financial Costs	440 000	23 000	189 000	102 000
Financial Balance	−434 000	34 000	−182 000	−93 000
Dividends	0	0	1 000 000	0
Net Income	202 000	312 000	576 000	507 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 861 000	4 888 000	4 915 000	4 942 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 861 000	4 888 000	4 915 000	4 942 000
Total Fiancial Fixed Assets	1 804 000	1 952 000	1 056 000	965 000
Total Fixed Assets	6 664 000	6 840 000	5 971 000	5 907 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	713 000	479 000	2 428 000	2 197 000
Total Current Assets	725 000	503 000	2 534 000	2 245 000
Total Assets	7 389 000	7 342 000	8 505 000	8 152 000
Total Equity	5 741 000	5 539 000	5 227 000	5 651 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 480 000	1 680 000	2 088 000	2 331 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	1 000 000	0
Other Current Debt	37 000	47 000	27 000	28 000
Total Current Debt	168 000	123 000	1 190 000	170 000
Total Equity and Debt	7 389 000	7 342 000	8 505 000	8 152 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,52 %	5,63 %	11,02 %	8,97 %
Debt-to-Equity Ratio	0,26	0,3	0,4	0,41
Operating Profit Margin	78,73 %	32,01 %	85,82 %	71,2 %
Current Ratio	4,32	4,09	2,13	13,21
Quick Ratio	4,32	4,09	2,13	13,21
Equity Ratio	0,78	0,75	0,61	0,69
Gross Profit Margin	100 %	100 %	100 %	100 %