HELNESSUND SKJÆRGÅRDSPARK AS

3540 NESBYEN

Finances

Return on Equity

2,26 %

Current Ratio

71,12

Debt-to-Equity Ratio

0,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	411 000	376 000	295 000	405 000
Net Income	133 000	138 000	47 000	47 000
Total Assets	9 104 000	8 914 000	8 760 000	8 684 000
Total Equity	5 883 000	5 750 000	5 612 000	5 565 000

Income (NOK)	2022	2021	2020	2019
Revenue	411 000	376 000	295 000	405 000
Expenditure	229 000	223 000	221 000	304 000
Operating Profit	182 000	152 000	74 000	101 000
Financial Income	0	1 000	0	1 000
Financial Costs	50 000	15 000	28 000	55 000
Financial Balance	−50 000	−14 000	−28 000	−54 000
Earnings Before Tax	133 000	138 000	47 000	47 000
Tax	0	0	0	0
Net Income	133 000	138 000	47 000	47 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 895 000	7 988 000	8 085 000	8 182 000
Total Current Assets	1 209 000	926 000	675 000	502 000
Total Assets	9 104 000	8 914 000	8 760 000	8 684 000
Total Retained Equity	1 923 000	1 790 000	1 652 000	1 605 000
Total Equity	5 883 000	5 750 000	5 612 000	5 565 000
Total Long-Term Debt	3 204 000	3 154 000	3 139 000	3 090 000
Total Current Debt	17 000	10 000	9 000	28 000
Total Equity and Debt	9 104 000	8 914 000	8 760 000	8 684 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	40 000	0	0	0
Other Income	371 000	376 000	295 000	810 000
Revenue	411 000	376 000	295 000	405 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	93 000	97 000	97 000	97 000
Impairment	0	0	0	0
Expenditure	229 000	223 000	221 000	304 000
Operating Profit	182 000	152 000	74 000	101 000
Financial Income	0	1 000	0	1 000
Financial Costs	50 000	15 000	28 000	55 000
Financial Balance	−50 000	−14 000	−28 000	−54 000
Dividends	0	0	0	0
Net Income	133 000	138 000	47 000	47 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 835 000	5 927 000	6 020 000	6 112 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	4 000	9 000
Total Tangible Assets	5 835 000	5 927 000	6 024 000	6 121 000
Total Fiancial Fixed Assets	2 061 000	2 061 000	2 061 000	2 061 000
Total Fixed Assets	7 895 000	7 988 000	8 085 000	8 182 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	702 000	342 000	86 000	214 000
Total Current Assets	1 209 000	926 000	675 000	502 000
Total Assets	9 104 000	8 914 000	8 760 000	8 684 000
Total Equity	5 883 000	5 750 000	5 612 000	5 565 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 204 000	3 154 000	3 139 000	3 090 000
Creditors	16 000	9 000	9 000	7 000
Unpaid Taxes	1 000	1 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	21 000
Total Current Debt	17 000	10 000	9 000	28 000
Total Equity and Debt	9 104 000	8 914 000	8 760 000	8 684 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,26 %	2,4 %	0,84 %	0,84 %
Debt-to-Equity Ratio	0,54	0,55	0,56	0,56
Operating Profit Margin	44,28 %	40,43 %	25,08 %	24,94 %
Current Ratio	71,12	92,6	75	17,93
Quick Ratio	71,12	92,6	75	17,93
Equity Ratio	0,65	0,65	0,64	0,64
Gross Profit Margin	100 %	100 %	100 %	100 %