HEGSTADMYRA 13 AS

7081 SJETNEMARKA

Finances

Share Ownership

Return on Equity

128,25 %

Current Ratio

0,14

Debt-to-Equity Ratio

17,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	410 000	200 000	230 000	230 000
Net Income	227 000	139 000	161 000	161 000
Total Assets	4 302 000	1 161 000	1 153 000	1 192 000
Total Equity	177 000	950 000	950 000	789 000

Income (NOK)	2022	2021	2020	2019
Revenue	410 000	200 000	230 000	230 000
Expenditure	30 000	22 000	24 000	24 000
Operating Profit	380 000	178 000	206 000	206 000
Financial Income	0	0	0	0
Financial Costs	89 000	0	0	0
Financial Balance	−89 000	0	0	0
Earnings Before Tax	291 000	178 000	206 000	206 000
Tax	64 000	39 000	45 000	45 000
Net Income	227 000	139 000	161 000	161 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 156 000	1 147 000	1 147 000	1 147 000
Total Current Assets	146 000	14 000	7 000	46 000
Total Assets	4 302 000	1 161 000	1 153 000	1 192 000
Total Retained Equity	77 000	850 000	850 000	689 000
Total Equity	177 000	950 000	950 000	789 000
Total Long-Term Debt	3 062 000	33 000	158 000	358 000
Total Current Debt	1 064 000	178 000	45 000	45 000
Total Equity and Debt	4 302 000	1 161 000	1 153 000	1 192 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	410 000	200 000	230 000	230 000
Other Income	0	0	0	0
Revenue	410 000	200 000	230 000	230 000
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	30 000	22 000	24 000	24 000
Operating Profit	380 000	178 000	206 000	206 000
Financial Income	0	0	0	0
Financial Costs	89 000	0	0	0
Financial Balance	−89 000	0	0	0
Dividends	1 000 000	0	0	0
Net Income	227 000	139 000	161 000	161 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 147 000	1 147 000	1 147 000	1 147 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 147 000	1 147 000	1 147 000	1 147 000
Total Fiancial Fixed Assets	3 010 000	0	0	0
Total Fixed Assets	4 156 000	1 147 000	1 147 000	1 147 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	146 000	14 000	7 000	46 000
Total Current Assets	146 000	14 000	7 000	46 000
Total Assets	4 302 000	1 161 000	1 153 000	1 192 000
Total Equity	177 000	950 000	950 000	789 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 062 000	33 000	158 000	358 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	1 000 000	0	0	0
Other Current Debt	0	178 000	0	0
Total Current Debt	1 064 000	178 000	45 000	45 000
Total Equity and Debt	4 302 000	1 161 000	1 153 000	1 192 000

Financial indicators	2022	2021	2020	2019
Return on Equity	128,25 %	14,63 %	16,95 %	20,41 %
Debt-to-Equity Ratio	17,3	0,03	0,17	0,45
Operating Profit Margin	92,68 %	89 %	89,57 %	89,57 %
Current Ratio	0,14	0,08	0,16	1,02
Quick Ratio	0,14	0,08	0,16	1,02
Equity Ratio	0,04	0,82	0,82	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %