HEGREVEIEN 1 FAUSKE BORETTSLAG

8200 FAUSKE

Finances

Share Ownership

Return on Equity

19,6 %

Current Ratio

7,62

Debt-to-Equity Ratio

6,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	854 000	854 000	835 000	835 000
Net Income	412 000	444 000	418 000	426 000
Total Assets	15 957 000	15 953 000	15 916 000	15 881 000
Total Equity	2 102 000	1 690 000	1 245 000	827 000

Income (NOK)	2022	2021	2020	2019
Revenue	854 000	854 000	835 000	835 000
Expenditure	303 000	269 000	247 000	222 000
Operating Profit	551 000	585 000	587 000	613 000
Financial Income	0	0	0	0
Financial Costs	139 000	141 000	169 000	187 000
Financial Balance	−139 000	−141 000	−169 000	−187 000
Earnings Before Tax	412 000	444 000	418 000	426 000
Tax	0	0	0	0
Net Income	412 000	444 000	418 000	426 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 576 000	15 576 000	15 576 000	15 576 000
Total Current Assets	381 000	377 000	340 000	305 000
Total Assets	15 957 000	15 953 000	15 916 000	15 881 000
Total Retained Equity	2 062 000	1 650 000	1 205 000	787 000
Total Equity	2 102 000	1 690 000	1 245 000	827 000
Total Long-Term Debt	13 805 000	14 216 000	14 623 000	15 012 000
Total Current Debt	50 000	48 000	48 000	42 000
Total Equity and Debt	15 957 000	15 953 000	15 916 000	15 881 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	854 000	854 000	835 000	835 000
Revenue	854 000	854 000	835 000	835 000
Cost of Goods Sold	0	0	0	0
Salary Costs	8 000	8 000	8 000	8 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	303 000	269 000	247 000	222 000
Operating Profit	551 000	585 000	587 000	613 000
Financial Income	0	0	0	0
Financial Costs	139 000	141 000	169 000	187 000
Financial Balance	−139 000	−141 000	−169 000	−187 000
Dividends	0	0	0	0
Net Income	412 000	444 000	418 000	426 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 576 000	15 576 000	15 576 000	15 576 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	15 576 000	15 576 000	15 576 000	15 576 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 576 000	15 576 000	15 576 000	15 576 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	349 000	373 000	319 000	305 000
Total Current Assets	381 000	377 000	340 000	305 000
Total Assets	15 957 000	15 953 000	15 916 000	15 881 000
Total Equity	2 102 000	1 690 000	1 245 000	827 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 805 000	14 216 000	14 623 000	15 012 000
Creditors	30 000	26 000	26 000	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	21 000	21 000	22 000	39 000
Total Current Debt	50 000	48 000	48 000	42 000
Total Equity and Debt	15 957 000	15 953 000	15 916 000	15 881 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,6 %	26,27 %	33,57 %	51,51 %
Debt-to-Equity Ratio	6,57	8,41	11,75	18,15
Operating Profit Margin	64,52 %	68,5 %	70,3 %	73,41 %
Current Ratio	7,62	7,85	7,08	7,26
Quick Ratio	7,62	7,85	7,08	7,26
Equity Ratio	0,13	0,11	0,08	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %