SAMEIET HEGGEN OG PILENS GARASJEANLEGG

0181 OSLO

Finances

Share Ownership

Return on Equity

10,55 %

Current Ratio

16,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 582 000	1 492 000	1 374 000	1 319 000
Net Income	611 000	211 000	−523 000	590 000
Total Assets	5 905 000	5 286 000	5 131 000	5 553 000
Total Equity	5 792 000	5 181 000	4 969 000	5 492 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 582 000	1 492 000	1 374 000	1 319 000
Expenditure	999 000	1 284 000	1 906 000	745 000
Operating Profit	584 000	208 000	−532 000	574 000
Financial Income	27 000	3 000	9 000	16 000
Financial Costs	0	0	0	0
Financial Balance	27 000	3 000	9 000	16 000
Earnings Before Tax	611 000	211 000	−523 000	590 000
Tax	0	0	0	0
Net Income	611 000	211 000	−523 000	590 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 024 000	4 024 000	4 024 000	4 024 000
Total Current Assets	1 881 000	1 263 000	1 107 000	1 530 000
Total Assets	5 905 000	5 286 000	5 131 000	5 553 000
Total Retained Equity	5 792 000	5 181 000	4 969 000	5 492 000
Total Equity	5 792 000	5 181 000	4 969 000	5 492 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	113 000	106 000	162 000	61 000
Total Equity and Debt	5 905 000	5 286 000	5 131 000	5 553 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 582 000	1 492 000	1 374 000	1 319 000
Revenue	1 582 000	1 492 000	1 374 000	1 319 000
Cost of Goods Sold	0	0	0	0
Salary Costs	119 000	113 000	110 000	108 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	999 000	1 284 000	1 906 000	745 000
Operating Profit	584 000	208 000	−532 000	574 000
Financial Income	27 000	3 000	9 000	16 000
Financial Costs	0	0	0	0
Financial Balance	27 000	3 000	9 000	16 000
Dividends	0	0	0	0
Net Income	611 000	211 000	−523 000	590 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 024 000	4 024 000	4 024 000	4 024 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 024 000	4 024 000	4 024 000	4 024 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 024 000	4 024 000	4 024 000	4 024 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 776 000	972 000	930 000	1 394 000
Total Current Assets	1 881 000	1 263 000	1 107 000	1 530 000
Total Assets	5 905 000	5 286 000	5 131 000	5 553 000
Total Equity	5 792 000	5 181 000	4 969 000	5 492 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	56 000	53 000	139 000	33 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	57 000	53 000	23 000	28 000
Total Current Debt	113 000	106 000	162 000	61 000
Total Equity and Debt	5 905 000	5 286 000	5 131 000	5 553 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,55 %	4,07 %	−10,53 %	10,74 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	36,92 %	13,94 %	−38,72 %	43,52 %
Current Ratio	16,65	11,92	6,83	25,08
Quick Ratio	16,65	11,92	6,83	25,08
Equity Ratio	0,98	0,98	0,97	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %