HØIBY EIENDOM AS

7584 SELBUSTRAND

Finances

Return on Equity

5,97 %

Current Ratio

14,94

Debt-to-Equity Ratio

3,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 974 000	1 778 000	2 691 000	1 518 000
Net Income	299 000	212 000	972 000	377 000
Total Assets	24 512 000	23 706 000	17 478 000	17 624 000
Total Equity	5 010 000	4 711 000	4 499 000	3 527 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 974 000	1 778 000	2 691 000	1 518 000
Expenditure	1 807 000	1 094 000	1 073 000	596 000
Operating Profit	1 167 000	684 000	1 619 000	922 000
Financial Income	0	0	0	0
Financial Costs	667 000	475 000	428 000	439 000
Financial Balance	−667 000	−475 000	−428 000	−439 000
Earnings Before Tax	500 000	210 000	1 191 000	483 000
Tax	202 000	−2 000	219 000	106 000
Net Income	299 000	212 000	972 000	377 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 150 000	20 198 000	13 865 000	17 113 000
Total Current Assets	4 362 000	3 507 000	3 613 000	512 000
Total Assets	24 512 000	23 706 000	17 478 000	17 624 000
Total Retained Equity	4 030 000	3 731 000	3 519 000	2 547 000
Total Equity	5 010 000	4 711 000	4 499 000	3 527 000
Total Long-Term Debt	19 210 000	18 753 000	12 597 000	13 815 000
Total Current Debt	292 000	241 000	383 000	283 000
Total Equity and Debt	24 512 000	23 706 000	17 478 000	17 624 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 860 000	1 588 000	2 691 000	1 518 000
Other Income	113 000	190 000	0	0
Revenue	2 974 000	1 778 000	2 691 000	1 518 000
Cost of Goods Sold	557 000	87 000	557 000	0
Salary Costs	0	0	0	0
Depreciation	48 000	61 000	86 000	217 000
Impairment	0	0	0	0
Expenditure	1 807 000	1 094 000	1 073 000	596 000
Operating Profit	1 167 000	684 000	1 619 000	922 000
Financial Income	0	0	0	0
Financial Costs	667 000	475 000	428 000	439 000
Financial Balance	−667 000	−475 000	−428 000	−439 000
Dividends	0	0	0	0
Net Income	299 000	212 000	972 000	377 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	40 000	40 000	48 000	43 000
Real Eastate	19 123 000	19 171 000	12 810 000	16 025 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	19 000	57 000
Total Tangible Assets	19 123 000	19 171 000	12 829 000	16 082 000
Total Fiancial Fixed Assets	988 000	988 000	988 000	988 000
Total Fixed Assets	20 150 000	20 198 000	13 865 000	17 113 000
Stock	2 226 000	2 783 000	2 783 000	0
Total Investments	0	0	0	0
Cash, Bank	497 000	299 000	319 000	478 000
Total Current Assets	4 362 000	3 507 000	3 613 000	512 000
Total Assets	24 512 000	23 706 000	17 478 000	17 624 000
Total Equity	5 010 000	4 711 000	4 499 000	3 527 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 210 000	18 753 000	12 597 000	13 815 000
Creditors	134 000	141 000	95 000	113 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	48 000	62 000	20 000	32 000
Total Current Debt	292 000	241 000	383 000	283 000
Total Equity and Debt	24 512 000	23 706 000	17 478 000	17 624 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,97 %	4,5 %	21,6 %	10,69 %
Debt-to-Equity Ratio	3,83	3,98	2,8	3,92
Operating Profit Margin	39,24 %	38,47 %	60,16 %	60,74 %
Current Ratio	14,94	14,55	9,43	1,81
Quick Ratio	−2,26	−1,38	−1,51	1,81
Equity Ratio	0,2	0,2	0,26	0,2
Gross Profit Margin	81,27 %	95,11 %	79,3 %	100 %