HAGEN MINIMASKIN AS

2834 RAUFOSS

Finances

Share Ownership

Return on Equity

−11,32 %

Current Ratio

719,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	824 000	513 000	529 000
Net Income	−165 000	602 000	−23 000	−24 000
Total Assets	1 459 000	2 061 000	1 680 000	1 773 000
Total Equity	1 457 000	1 622 000	1 120 000	1 143 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	824 000	513 000	529 000
Expenditure	68 000	165 000	542 000	560 000
Operating Profit	−68 000	659 000	−29 000	−30 000
Financial Income	24 000	89 000	0	0
Financial Costs	126 000	0	0	0
Financial Balance	−102 000	89 000	0	0
Earnings Before Tax	−170 000	748 000	−29 000	−30 000
Tax	−5 000	146 000	−6 000	−7 000
Net Income	−165 000	602 000	−23 000	−24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 000	24 000	1 397 000	1 656 000
Total Current Assets	1 439 000	2 037 000	283 000	117 000
Total Assets	1 459 000	2 061 000	1 680 000	1 773 000
Total Retained Equity	1 357 000	1 522 000	1 020 000	1 043 000
Total Equity	1 457 000	1 622 000	1 120 000	1 143 000
Total Long-Term Debt	0	5 000	532 000	568 000
Total Current Debt	2 000	434 000	29 000	63 000
Total Equity and Debt	1 459 000	2 061 000	1 680 000	1 773 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	824 000	513 000	529 000
Revenue	0	824 000	513 000	529 000
Cost of Goods Sold	0	3 000	0	0
Salary Costs	0	0	23 000	51 000
Depreciation	4 000	7 000	259 000	267 000
Impairment	0	0	0	0
Expenditure	68 000	165 000	542 000	560 000
Operating Profit	−68 000	659 000	−29 000	−30 000
Financial Income	24 000	89 000	0	0
Financial Costs	126 000	0	0	0
Financial Balance	−102 000	89 000	0	0
Dividends	0	100 000	0	0
Net Income	−165 000	602 000	−23 000	−24 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	19 000	24 000	1 397 000	0
Fixtures	0	0	0	1 656 000
Total Tangible Assets	19 000	24 000	1 397 000	1 656 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 000	24 000	1 397 000	1 656 000
Stock	0	0	0	0
Total Investments	1 388 000	1 688 000	0	0
Cash, Bank	52 000	348 000	279 000	94 000
Total Current Assets	1 439 000	2 037 000	283 000	117 000
Total Assets	1 459 000	2 061 000	1 680 000	1 773 000
Total Equity	1 457 000	1 622 000	1 120 000	1 143 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	5 000	532 000	568 000
Creditors	0	4 000	0	33 000
Unpaid Taxes	0	0	1 000	8 000
Dividends	0	100 000	0	0
Other Current Debt	2 000	96 000	6 000	4 000
Total Current Debt	2 000	434 000	29 000	63 000
Total Equity and Debt	1 459 000	2 061 000	1 680 000	1 773 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−11,32 %	37,11 %	−2,05 %	−2,1 %
Debt-to-Equity Ratio	0	0	0,48	0,5
Operating Profit Margin	-	79,98 %	−5,65 %	−5,67 %
Current Ratio	719,5	4,69	9,76	1,86
Quick Ratio	719,5	4,69	9,76	1,86
Equity Ratio	1	0,79	0,67	0,64
Gross Profit Margin	-	99,64 %	100 %	100 %