JOKER HEDALEN DA

3528 HEDALEN

Finances

Share Ownership

Return on Equity

14,93 %

Current Ratio

0,73

Debt-to-Equity Ratio

0,16

Key figures (NOK)	2021	2020	2019	2018
Revenue	1 253 000	17 339 000	15 848 000	16 427 000
Net Income	525 000	927 000	917 000	532 000
Total Assets	6 634 000	7 569 000	5 717 000	4 898 000
Total Equity	3 516 000	5 491 000	4 564 000	3 713 000

Income (NOK)	2021	2020	2019	2018
Revenue	1 253 000	17 339 000	15 848 000	16 427 000
Expenditure	729 000	16 425 000	14 941 000	15 903 000
Operating Profit	524 000	915 000	906 000	524 000
Financial Income	1 000	12 000	10 000	15 000
Financial Costs	0	0	0	7 000
Financial Balance	1 000	12 000	10 000	8 000
Earnings Before Tax	525 000	927 000	917 000	532 000
Tax	0	0	0	0
Net Income	525 000	927 000	917 000	532 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	4 761 000	2 668 000	1 278 000	1 647 000
Total Current Assets	1 872 000	4 900 000	4 439 000	3 251 000
Total Assets	6 634 000	7 569 000	5 717 000	4 898 000
Total Retained Equity	3 516 000	5 491 000	4 564 000	3 713 000
Total Equity	3 516 000	5 491 000	4 564 000	3 713 000
Total Long-Term Debt	564 000	647 000	75 000	75 000
Total Current Debt	2 553 000	1 431 000	1 078 000	1 110 000
Total Equity and Debt	6 634 000	7 569 000	5 717 000	4 898 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	0	17 197 000	15 633 000	16 109 000
Other Income	1 253 000	143 000	215 000	318 000
Revenue	1 253 000	17 339 000	15 848 000	16 427 000
Cost of Goods Sold	0	12 215 000	11 200 000	11 912 000
Salary Costs	0	2 463 000	1 986 000	2 205 000
Depreciation	651 000	402 000	374 000	378 000
Impairment	0	0	0	0
Expenditure	729 000	16 425 000	14 941 000	15 903 000
Operating Profit	524 000	915 000	906 000	524 000
Financial Income	1 000	12 000	10 000	15 000
Financial Costs	0	0	0	7 000
Financial Balance	1 000	12 000	10 000	8 000
Dividends	0	0	0	0
Net Income	525 000	927 000	917 000	532 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	139 000	145 000	290 000	434 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	4 424 000	2 292 000	721 000	920 000
Total Tangible Assets	4 563 000	2 437 000	1 010 000	1 354 000
Total Fiancial Fixed Assets	198 000	231 000	267 000	293 000
Total Fixed Assets	4 761 000	2 668 000	1 278 000	1 647 000
Stock	0	1 185 000	1 138 000	1 096 000
Total Investments	0	0	0	0
Cash, Bank	1 099 000	2 811 000	2 540 000	1 293 000
Total Current Assets	1 872 000	4 900 000	4 439 000	3 251 000
Total Assets	6 634 000	7 569 000	5 717 000	4 898 000
Total Equity	3 516 000	5 491 000	4 564 000	3 713 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	564 000	647 000	75 000	75 000
Creditors	0	992 000	601 000	656 000
Unpaid Taxes	0	151 000	158 000	169 000
Dividends	0	0	0	0
Other Current Debt	2 553 000	287 000	319 000	286 000
Total Current Debt	2 553 000	1 431 000	1 078 000	1 110 000
Total Equity and Debt	6 634 000	7 569 000	5 717 000	4 898 000

Financial indicators	2021	2020	2019	2018
Return on Equity	14,93 %	16,88 %	20,09 %	14,33 %
Debt-to-Equity Ratio	0,16	0,12	0,02	0,02
Operating Profit Margin	41,82 %	5,28 %	5,72 %	3,19 %
Current Ratio	0,73	3,42	4,12	2,93
Quick Ratio	0,73	19,92	−73,98	232,21
Equity Ratio	0,53	0,73	0,8	0,76
Gross Profit Margin	100 %	29,55 %	29,33 %	27,49 %