HJEMSENG EIENDOM AS

3133 DUKEN

Finances

Share Ownership

Return on Equity

13,75 %

Current Ratio

0,72

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 004 000	3 122 000	3 116 000	2 508 000
Net Income	1 826 000	1 960 000	1 949 000	1 349 000
Total Assets	15 949 000	16 320 000	17 940 000	16 662 000
Total Equity	13 282 000	12 956 000	11 496 000	11 546 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 004 000	3 122 000	3 116 000	2 508 000
Expenditure	632 000	534 000	498 000	618 000
Operating Profit	2 372 000	2 587 000	2 618 000	1 890 000
Financial Income	0	0	4 000	1 000
Financial Costs	32 000	74 000	123 000	162 000
Financial Balance	−32 000	−74 000	−119 000	−161 000
Earnings Before Tax	2 340 000	2 513 000	2 499 000	1 729 000
Tax	515 000	553 000	550 000	380 000
Net Income	1 826 000	1 960 000	1 949 000	1 349 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 367 000	14 690 000	15 120 000	15 550 000
Total Current Assets	1 582 000	1 630 000	2 821 000	1 112 000
Total Assets	15 949 000	16 320 000	17 940 000	16 662 000
Total Retained Equity	12 142 000	11 816 000	10 356 000	10 406 000
Total Equity	13 282 000	12 956 000	11 496 000	11 546 000
Total Long-Term Debt	468 000	2 048 000	3 631 000	4 381 000
Total Current Debt	2 199 000	1 316 000	2 814 000	735 000
Total Equity and Debt	15 949 000	16 320 000	17 940 000	16 662 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 004 000	3 122 000	3 116 000	2 508 000
Revenue	3 004 000	3 122 000	3 116 000	2 508 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	430 000	430 000	430 000	430 000
Impairment	0	0	0	0
Expenditure	632 000	534 000	498 000	618 000
Operating Profit	2 372 000	2 587 000	2 618 000	1 890 000
Financial Income	0	0	4 000	1 000
Financial Costs	32 000	74 000	123 000	162 000
Financial Balance	−32 000	−74 000	−119 000	−161 000
Dividends	1 500 000	500 000	2 000 000	0
Net Income	1 826 000	1 960 000	1 949 000	1 349 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	14 260 000	14 690 000	15 120 000	15 550 000
Machinery and Plant Facilities	107 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	14 367 000	14 690 000	15 120 000	15 550 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 367 000	14 690 000	15 120 000	15 550 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	925 000	1 122 000	2 160 000	1 106 000
Total Current Assets	1 582 000	1 630 000	2 821 000	1 112 000
Total Assets	15 949 000	16 320 000	17 940 000	16 662 000
Total Equity	13 282 000	12 956 000	11 496 000	11 546 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	468 000	2 048 000	3 631 000	4 381 000
Creditors	1 000	34 000	4 000	4 000
Unpaid Taxes	163 000	208 000	238 000	54 000
Dividends	1 500 000	500 000	2 000 000	0
Other Current Debt	1 500 000	508 000	2 015 000	295 000
Total Current Debt	2 199 000	1 316 000	2 814 000	735 000
Total Equity and Debt	15 949 000	16 320 000	17 940 000	16 662 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,75 %	15,13 %	16,95 %	11,68 %
Debt-to-Equity Ratio	0,04	0,16	0,32	0,38
Operating Profit Margin	78,96 %	82,86 %	84,02 %	75,36 %
Current Ratio	0,72	1,24	1	1,51
Quick Ratio	0,72	1,24	1	1,51
Equity Ratio	0,83	0,79	0,64	0,69
Gross Profit Margin	100 %	100 %	100 %	100 %