HJ-EIENDOM AS

2830 RAUFOSS

Finances

Share Ownership

Return on Equity

−2,06 %

Current Ratio

4,32

Debt-to-Equity Ratio

−27,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	550 000	525 000	457 000	413 000
Net Income	2 000	−40 000	−17 000	−28 000
Total Assets	2 634 000	2 759 000	2 978 000	3 153 000
Total Equity	−97 000	−99 000	−60 000	−43 000

Income (NOK)	2022	2021	2020	2019
Revenue	550 000	525 000	457 000	413 000
Expenditure	415 000	462 000	337 000	318 000
Operating Profit	134 000	62 000	120 000	96 000
Financial Income	0	0	1 000	0
Financial Costs	131 000	113 000	142 000	133 000
Financial Balance	−131 000	−113 000	−141 000	−133 000
Earnings Before Tax	3 000	−51 000	−22 000	−36 000
Tax	1 000	−11 000	−5 000	−8 000
Net Income	2 000	−40 000	−17 000	−28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 362 000	2 559 000	2 722 000	2 862 000
Total Current Assets	272 000	200 000	255 000	292 000
Total Assets	2 634 000	2 759 000	2 978 000	3 153 000
Total Retained Equity	−197 000	−199 000	−160 000	−143 000
Total Equity	−97 000	−99 000	−60 000	−43 000
Total Long-Term Debt	2 668 000	2 842 000	3 017 000	3 176 000
Total Current Debt	63 000	17 000	20 000	20 000
Total Equity and Debt	2 634 000	2 759 000	2 978 000	3 153 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	550 000	525 000	457 000	413 000
Revenue	550 000	525 000	457 000	413 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	233 000	232 000	229 000	182 000
Impairment	0	0	0	0
Expenditure	415 000	462 000	337 000	318 000
Operating Profit	134 000	62 000	120 000	96 000
Financial Income	0	0	1 000	0
Financial Costs	131 000	113 000	142 000	133 000
Financial Balance	−131 000	−113 000	−141 000	−133 000
Dividends	0	0	0	0
Net Income	2 000	−40 000	−17 000	−28 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	79 000	59 000	48 000	43 000
Real Eastate	2 225 000	2 431 000	2 593 000	2 752 000
Machinery and Plant Facilities	58 000	69 000	81 000	64 000
Fixtures	0	0	0	2 000
Total Tangible Assets	2 282 000	2 500 000	2 674 000	2 819 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 362 000	2 559 000	2 722 000	2 862 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	53 000	125 000	251 000	226 000
Total Current Assets	272 000	200 000	255 000	292 000
Total Assets	2 634 000	2 759 000	2 978 000	3 153 000
Total Equity	−97 000	−99 000	−60 000	−43 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 668 000	2 842 000	3 017 000	3 176 000
Creditors	4 000	5 000	0	8 000
Unpaid Taxes	37 000	12 000	17 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	3 000	12 000
Total Current Debt	63 000	17 000	20 000	20 000
Total Equity and Debt	2 634 000	2 759 000	2 978 000	3 153 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,06 %	40,4 %	28,33 %	65,12 %
Debt-to-Equity Ratio	−27,51	−28,71	−50,28	−73,86
Operating Profit Margin	24,36 %	11,81 %	26,26 %	23,24 %
Current Ratio	4,32	11,76	12,75	14,6
Quick Ratio	4,32	11,76	12,75	14,6
Equity Ratio	−0,04	−0,04	−0,02	−0,01
Gross Profit Margin	100 %	100 %	100 %	100 %