HOUSE OF FUTURE AS

0169 OSLO

Finances

Return on Equity

−4,34 %

Current Ratio

60,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 881 000	1 694 000	715 000	372 000
Net Income	−5 266 000	14 482 000	3 391 000	94 356 000
Total Assets	122 652 000	128 932 000	115 642 000	112 194 000
Total Equity	121 267 000	128 533 000	114 050 000	110 659 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 881 000	1 694 000	715 000	372 000
Expenditure	1 374 000	2 001 000	1 316 000	7 595 000
Operating Profit	507 000	−307 000	−601 000	−7 222 000
Financial Income	939 000	14 949 000	4 187 000	101 579 000
Financial Costs	6 524 000	2 000	195 000	0
Financial Balance	−5 585 000	14 947 000	3 992 000	101 579 000
Earnings Before Tax	−5 079 000	14 641 000	3 391 000	94 356 000
Tax	187 000	159 000	0	0
Net Income	−5 266 000	14 482 000	3 391 000	94 356 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 486 000	54 896 000	54 640 000	34 598 000
Total Current Assets	80 166 000	74 036 000	61 002 000	77 596 000
Total Assets	122 652 000	128 932 000	115 642 000	112 194 000
Total Retained Equity	120 417 000	127 683 000	113 200 000	109 809 000
Total Equity	121 267 000	128 533 000	114 050 000	110 659 000
Total Long-Term Debt	51 000	0	0	0
Total Current Debt	1 334 000	399 000	1 591 000	1 535 000
Total Equity and Debt	122 652 000	128 932 000	115 642 000	112 194 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 881 000	1 694 000	715 000	372 000
Revenue	1 881 000	1 694 000	715 000	372 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	75 000	77 000	95 000	72 000
Impairment	0	0	0	0
Expenditure	1 374 000	2 001 000	1 316 000	7 595 000
Operating Profit	507 000	−307 000	−601 000	−7 222 000
Financial Income	939 000	14 949 000	4 187 000	101 579 000
Financial Costs	6 524 000	2 000	195 000	0
Financial Balance	−5 585 000	14 947 000	3 992 000	101 579 000
Dividends	2 000 000	0	0	0
Net Income	−5 266 000	14 482 000	3 391 000	94 356 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	30 099 000	42 433 000	42 100 000	21 941 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	75 000	152 000	269 000
Total Tangible Assets	30 099 000	42 509 000	42 252 000	22 210 000
Total Fiancial Fixed Assets	12 388 000	12 388 000	12 388 000	12 388 000
Total Fixed Assets	42 486 000	54 896 000	54 640 000	34 598 000
Stock	0	0	0	0
Total Investments	62 234 000	68 248 000	45 356 000	0
Cash, Bank	226 000	1 477 000	11 378 000	73 371 000
Total Current Assets	80 166 000	74 036 000	61 002 000	77 596 000
Total Assets	122 652 000	128 932 000	115 642 000	112 194 000
Total Equity	121 267 000	128 533 000	114 050 000	110 659 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	51 000	0	0	0
Creditors	3 000	2 000	0	1 000
Unpaid Taxes	0	0	0	0
Dividends	2 000 000	0	0	0
Other Current Debt	1 195 000	239 000	1 591 000	1 533 000
Total Current Debt	1 334 000	399 000	1 591 000	1 535 000
Total Equity and Debt	122 652 000	128 932 000	115 642 000	112 194 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,34 %	11,27 %	2,97 %	85,27 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	26,95 %	−18,12 %	−84,06 %	−1 941,4 %
Current Ratio	60,09	185,55	38,34	50,55
Quick Ratio	60,09	185,55	38,34	50,55
Equity Ratio	0,99	1	0,99	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %