HENSMOEN AS

1461 LØRENSKOG

Finances

Share Ownership

Return on Equity

5,26 %

Current Ratio

1,55

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 738 000	2 606 000	2 587 000	2 546 000
Net Income	599 000	1 412 000	1 539 000	1 486 000
Total Assets	14 633 000	15 017 000	19 845 000	19 937 000
Total Equity	11 386 000	11 560 000	11 717 000	16 369 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 738 000	2 606 000	2 587 000	2 546 000
Expenditure	2 029 000	802 000	650 000	729 000
Operating Profit	710 000	1 804 000	1 938 000	1 817 000
Financial Income	62 000	9 000	38 000	91 000
Financial Costs	4 000	3 000	3 000	3 000
Financial Balance	58 000	6 000	35 000	88 000
Earnings Before Tax	768 000	1 810 000	1 973 000	1 905 000
Tax	169 000	398 000	434 000	419 000
Net Income	599 000	1 412 000	1 539 000	1 486 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 604 000	12 034 000	12 569 000	12 971 000
Total Current Assets	3 029 000	2 983 000	7 276 000	6 966 000
Total Assets	14 633 000	15 017 000	19 845 000	19 937 000
Total Retained Equity	0	0	0	806 000
Total Equity	11 386 000	11 560 000	11 717 000	16 369 000
Total Long-Term Debt	1 291 000	1 340 000	1 384 000	1 427 000
Total Current Debt	1 955 000	2 117 000	6 744 000	2 141 000
Total Equity and Debt	14 633 000	15 017 000	19 845 000	19 937 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 738 000	2 606 000	2 587 000	2 546 000
Revenue	2 738 000	2 606 000	2 587 000	2 546 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	531 000	535 000	526 000	484 000
Impairment	0	0	0	0
Expenditure	2 029 000	802 000	650 000	729 000
Operating Profit	710 000	1 804 000	1 938 000	1 817 000
Financial Income	62 000	9 000	38 000	91 000
Financial Costs	4 000	3 000	3 000	3 000
Financial Balance	58 000	6 000	35 000	88 000
Dividends	0	0	0	0
Net Income	599 000	1 412 000	1 539 000	1 486 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 604 000	12 034 000	12 569 000	12 971 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 604 000	12 034 000	12 569 000	12 971 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 604 000	12 034 000	12 569 000	12 971 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	3 029 000	2 983 000	7 276 000	6 966 000
Total Assets	14 633 000	15 017 000	19 845 000	19 937 000
Total Equity	11 386 000	11 560 000	11 717 000	16 369 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 291 000	1 340 000	1 384 000	1 427 000
Creditors	965 000	0	0	0
Unpaid Taxes	0	106 000	76 000	106 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 955 000	2 117 000	6 744 000	2 141 000
Total Equity and Debt	14 633 000	15 017 000	19 845 000	19 937 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,26 %	12,21 %	13,13 %	9,08 %
Debt-to-Equity Ratio	0,11	0,12	0,12	0,09
Operating Profit Margin	25,93 %	69,22 %	74,91 %	71,37 %
Current Ratio	1,55	1,41	1,08	3,25
Quick Ratio	1,55	1,41	1,08	3,25
Equity Ratio	0,78	0,77	0,59	0,82
Gross Profit Margin	100 %	100 %	100 %	100 %