HÅVARDSTUN EIGEDOM AS

6727 BREMANGER

Finances

Share Ownership

Return on Equity

6,07 %

Current Ratio

17,54

Debt-to-Equity Ratio

1,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	871 000	1 531 000	1 500 000	923 000
Net Income	131 000	188 000	101 000	151 000
Total Assets	5 861 000	6 126 000	6 505 000	7 388 000
Total Equity	2 159 000	2 028 000	1 840 000	1 739 000

Income (NOK)	2022	2021	2020	2019
Revenue	871 000	1 531 000	1 500 000	923 000
Expenditure	558 000	1 127 000	1 201 000	562 000
Operating Profit	313 000	405 000	299 000	362 000
Financial Income	33 000	0	2 000	6 000
Financial Costs	157 000	129 000	138 000	171 000
Financial Balance	−124 000	−129 000	−136 000	−165 000
Earnings Before Tax	189 000	275 000	164 000	198 000
Tax	58 000	87 000	63 000	47 000
Net Income	131 000	188 000	101 000	151 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 879 000	4 153 000	4 426 000	4 700 000
Total Current Assets	1 982 000	1 973 000	2 079 000	2 688 000
Total Assets	5 861 000	6 126 000	6 505 000	7 388 000
Total Retained Equity	1 829 000	1 698 000	1 509 000	1 408 000
Total Equity	2 159 000	2 028 000	1 840 000	1 739 000
Total Long-Term Debt	3 589 000	3 910 000	4 310 000	5 219 000
Total Current Debt	113 000	188 000	356 000	430 000
Total Equity and Debt	5 861 000	6 126 000	6 505 000	7 388 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	871 000	1 531 000	1 500 000	0
Other Income	0	0	0	923 000
Revenue	871 000	1 531 000	1 500 000	923 000
Cost of Goods Sold	20 000	301 000	245 000	1 000
Salary Costs	0	298 000	312 000	24 000
Depreciation	274 000	274 000	274 000	274 000
Impairment	0	0	0	0
Expenditure	558 000	1 127 000	1 201 000	562 000
Operating Profit	313 000	405 000	299 000	362 000
Financial Income	33 000	0	2 000	6 000
Financial Costs	157 000	129 000	138 000	171 000
Financial Balance	−124 000	−129 000	−136 000	−165 000
Dividends	0	0	0	0
Net Income	131 000	188 000	101 000	151 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 879 000	4 153 000	4 426 000	4 700 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 879 000	4 153 000	4 426 000	4 700 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 879 000	4 153 000	4 426 000	4 700 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 903 000	1 964 000	2 004 000	2 674 000
Total Current Assets	1 982 000	1 973 000	2 079 000	2 688 000
Total Assets	5 861 000	6 126 000	6 505 000	7 388 000
Total Equity	2 159 000	2 028 000	1 840 000	1 739 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 589 000	3 910 000	4 310 000	5 219 000
Creditors	28 000	32 000	52 000	60 000
Unpaid Taxes	10 000	8 000	192 000	153 000
Dividends	0	0	0	0
Other Current Debt	18 000	62 000	49 000	169 000
Total Current Debt	113 000	188 000	356 000	430 000
Total Equity and Debt	5 861 000	6 126 000	6 505 000	7 388 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,07 %	9,27 %	5,49 %	8,68 %
Debt-to-Equity Ratio	1,66	1,93	2,34	3
Operating Profit Margin	35,94 %	26,45 %	19,93 %	39,22 %
Current Ratio	17,54	10,49	5,84	6,25
Quick Ratio	17,54	10,49	5,84	6,25
Equity Ratio	0,37	0,33	0,28	0,24
Gross Profit Margin	97,7 %	80,34 %	83,67 %	99,89 %