HANEVOLD BARNEGÅRD AS

1384 ASKER

Finances

Share Ownership

Return on Equity

14,02 %

Current Ratio

1,4

Debt-to-Equity Ratio

0,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 958 000	10 436 000	10 198 000	8 721 000
Net Income	223 000	442 000	192 000	−2 000
Total Assets	3 771 000	3 614 000	2 966 000	2 716 000
Total Equity	1 591 000	1 368 000	926 000	733 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 958 000	10 436 000	10 198 000	8 721 000
Expenditure	10 637 000	9 832 000	9 908 000	8 676 000
Operating Profit	322 000	605 000	290 000	45 000
Financial Income	4 000	1 000	2 000	4 000
Financial Costs	36 000	34 000	40 000	48 000
Financial Balance	−32 000	−33 000	−38 000	−44 000
Earnings Before Tax	289 000	572 000	252 000	0
Tax	66 000	129 000	59 000	2 000
Net Income	223 000	442 000	192 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 479 000	1 579 000	1 592 000	1 765 000
Total Current Assets	2 292 000	2 035 000	1 374 000	951 000
Total Assets	3 771 000	3 614 000	2 966 000	2 716 000
Total Retained Equity	1 484 000	1 261 000	819 000	626 000
Total Equity	1 591 000	1 368 000	926 000	733 000
Total Long-Term Debt	538 000	623 000	708 000	793 000
Total Current Debt	1 641 000	1 623 000	1 332 000	1 189 000
Total Equity and Debt	3 771 000	3 614 000	2 966 000	2 716 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 795 000	1 722 000	1 460 000	1 611 000
Other Income	9 163 000	8 714 000	8 738 000	7 110 000
Revenue	10 958 000	10 436 000	10 198 000	8 721 000
Cost of Goods Sold	232 000	142 000	97 000	220 000
Salary Costs	7 861 000	7 251 000	7 869 000	6 759 000
Depreciation	137 000	155 000	156 000	140 000
Impairment	0	0	0	0
Expenditure	10 637 000	9 832 000	9 908 000	8 676 000
Operating Profit	322 000	605 000	290 000	45 000
Financial Income	4 000	1 000	2 000	4 000
Financial Costs	36 000	34 000	40 000	48 000
Financial Balance	−32 000	−33 000	−38 000	−44 000
Dividends	0	0	0	0
Net Income	223 000	442 000	192 000	−2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	9 000	12 000	22 000	81 000
Real Eastate	1 120 000	1 249 000	1 279 000	1 379 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	351 000	317 000	291 000	305 000
Total Tangible Assets	1 471 000	1 566 000	1 570 000	1 684 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 479 000	1 579 000	1 592 000	1 765 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 115 000	1 780 000	1 239 000	783 000
Total Current Assets	2 292 000	2 035 000	1 374 000	951 000
Total Assets	3 771 000	3 614 000	2 966 000	2 716 000
Total Equity	1 591 000	1 368 000	926 000	733 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	538 000	623 000	708 000	793 000
Creditors	167 000	272 000	129 000	71 000
Unpaid Taxes	537 000	501 000	497 000	477 000
Dividends	0	0	0	0
Other Current Debt	876 000	730 000	706 000	641 000
Total Current Debt	1 641 000	1 623 000	1 332 000	1 189 000
Total Equity and Debt	3 771 000	3 614 000	2 966 000	2 716 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,02 %	32,31 %	20,73 %	−0,27 %
Debt-to-Equity Ratio	0,34	0,46	0,76	1,08
Operating Profit Margin	2,94 %	5,8 %	2,84 %	0,52 %
Current Ratio	1,4	1,25	1,03	0,8
Quick Ratio	1,4	1,25	1,03	0,8
Equity Ratio	0,42	0,38	0,31	0,27
Gross Profit Margin	97,88 %	98,64 %	99,05 %	97,48 %