HSJ HOLDING AS

7540 KLÆBU

Finances

Return on Equity

20 %

Current Ratio

Debt-to-Equity Ratio

1,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	47 000	50 000	48 000	50 000
Net Income	33 000	34 000	34 000	41 000
Total Assets	447 000	447 000	447 000	447 000
Total Equity	165 000	132 000	98 000	63 000

Income (NOK)	2022	2021	2020	2019
Revenue	47 000	50 000	48 000	50 000
Expenditure	5 000	6 000	4 000	0
Operating Profit	42 000	44 000	44 000	50 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	42 000	44 000	44 000	50 000
Tax	9 000	10 000	10 000	10 000
Net Income	33 000	34 000	34 000	41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	447 000	447 000	447 000	447 000
Total Current Assets	0	0	0	0
Total Assets	447 000	447 000	447 000	447 000
Total Retained Equity	65 000	32 000	−2 000	−37 000
Total Equity	165 000	132 000	98 000	63 000
Total Long-Term Debt	272 000	305 000	340 000	373 000
Total Current Debt	9 000	10 000	10 000	10 000
Total Equity and Debt	447 000	447 000	447 000	447 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	47 000	50 000	48 000	50 000
Other Income	0	0	0	0
Revenue	47 000	50 000	48 000	50 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 000	6 000	4 000	0
Operating Profit	42 000	44 000	44 000	50 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	33 000	34 000	34 000	41 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	447 000	447 000	447 000	447 000
Total Fixed Assets	447 000	447 000	447 000	447 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	0	0	0	0
Total Assets	447 000	447 000	447 000	447 000
Total Equity	165 000	132 000	98 000	63 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	272 000	305 000	340 000	373 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	9 000	10 000	10 000	10 000
Total Equity and Debt	447 000	447 000	447 000	447 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20 %	25,76 %	34,69 %	65,08 %
Debt-to-Equity Ratio	1,65	2,31	3,47	5,92
Operating Profit Margin	89,36 %	88 %	91,67 %	100 %
Current Ratio	0	0	0	0
Quick Ratio	0	0	0	0
Equity Ratio	0,37	0,3	0,22	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %