HEMER EIENDOM AS

1364 FORNEBU

Finances

Share Ownership

Return on Equity

−0,07 %

Current Ratio

2,3

Debt-to-Equity Ratio

0,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	302 000	99 000	60 000	60 000
Net Income	−7 000	16 373 000	−19 000	−80 000
Total Assets	13 098 000	13 337 000	1 900 000	2 406 000
Total Equity	9 401 000	10 108 000	1 735 000	2 354 000

Income (NOK)	2022	2021	2020	2019
Revenue	302 000	99 000	60 000	60 000
Expenditure	230 000	198 000	85 000	163 000
Operating Profit	72 000	−99 000	−24 000	−103 000
Financial Income	4 000	16 466 000	0	0
Financial Costs	85 000	0	0	0
Financial Balance	−81 000	16 466 000	0	0
Earnings Before Tax	−9 000	16 367 000	−24 000	−103 000
Tax	−2 000	−7 000	−5 000	−23 000
Net Income	−7 000	16 373 000	−19 000	−80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 612 000	8 262 000	1 875 000	2 362 000
Total Current Assets	486 000	5 075 000	26 000	44 000
Total Assets	13 098 000	13 337 000	1 900 000	2 406 000
Total Retained Equity	9 301 000	10 008 000	1 635 000	2 254 000
Total Equity	9 401 000	10 108 000	1 735 000	2 354 000
Total Long-Term Debt	3 485 000	36 000	36 000	0
Total Current Debt	211 000	3 193 000	130 000	53 000
Total Equity and Debt	13 098 000	13 337 000	1 900 000	2 406 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	302 000	99 000	60 000	60 000
Revenue	302 000	99 000	60 000	60 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	9 000	4 000	4 000	2 000
Impairment	0	0	0	0
Expenditure	230 000	198 000	85 000	163 000
Operating Profit	72 000	−99 000	−24 000	−103 000
Financial Income	4 000	16 466 000	0	0
Financial Costs	85 000	0	0	0
Financial Balance	−81 000	16 466 000	0	0
Dividends	700 000	8 000 000	600 000	1 200 000
Net Income	−7 000	16 373 000	−19 000	−80 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	60 000	58 000	52 000	46 000
Real Eastate	11 591 000	7 235 000	1 699 000	1 699 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	9 000	12 000	16 000
Total Tangible Assets	11 591 000	7 244 000	1 711 000	1 715 000
Total Fiancial Fixed Assets	960 000	960 000	112 000	601 000
Total Fixed Assets	12 612 000	8 262 000	1 875 000	2 362 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	486 000	5 075 000	26 000	44 000
Total Current Assets	486 000	5 075 000	26 000	44 000
Total Assets	13 098 000	13 337 000	1 900 000	2 406 000
Total Equity	9 401 000	10 108 000	1 735 000	2 354 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 485 000	36 000	36 000	0
Creditors	−1 000	−1 000	−1 000	−4 000
Unpaid Taxes	0	0	0	0
Dividends	700 000	8 000 000	600 000	1 200 000
Other Current Debt	212 000	145 000	130 000	57 000
Total Current Debt	211 000	3 193 000	130 000	53 000
Total Equity and Debt	13 098 000	13 337 000	1 900 000	2 406 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,07 %	161,98 %	−1,1 %	−3,4 %
Debt-to-Equity Ratio	0,37	0	0,02	0
Operating Profit Margin	23,84 %	−100 %	−40 %	−171,67 %
Current Ratio	2,3	1,59	0,2	0,83
Quick Ratio	2,3	1,59	0,2	0,83
Equity Ratio	0,72	0,76	0,91	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %