HARALD OG BJØRN EIENDOM AS

1788 HALDEN

Finances

Share Ownership

Return on Equity

14,53 %

Current Ratio

0,75

Debt-to-Equity Ratio

2,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 989 000	1 989 000	1 987 000	2 186 000
Net Income	672 000	816 000	543 000	540 000
Total Assets	17 073 000	17 795 000	17 827 000	17 614 000
Total Equity	4 625 000	3 953 000	3 137 000	2 594 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 989 000	1 989 000	1 987 000	2 186 000
Expenditure	682 000	646 000	641 000	708 000
Operating Profit	1 307 000	1 343 000	1 346 000	1 478 000
Financial Income	6 000	6 000	0	0
Financial Costs	451 000	302 000	649 000	786 000
Financial Balance	−445 000	−296 000	−649 000	−786 000
Earnings Before Tax	861 000	1 046 000	697 000	692 000
Tax	189 000	230 000	153 000	152 000
Net Income	672 000	816 000	543 000	540 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 884 000	17 392 000	16 887 000	17 355 000
Total Current Assets	189 000	403 000	940 000	259 000
Total Assets	17 073 000	17 795 000	17 827 000	17 614 000
Total Retained Equity	3 737 000	3 065 000	2 249 000	1 706 000
Total Equity	4 625 000	3 953 000	3 137 000	2 594 000
Total Long-Term Debt	12 197 000	13 565 000	14 520 000	14 721 000
Total Current Debt	251 000	276 000	170 000	299 000
Total Equity and Debt	17 073 000	17 795 000	17 827 000	17 614 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 989 000	1 989 000	1 987 000	2 186 000
Other Income	0	0	0	0
Revenue	1 989 000	1 989 000	1 987 000	2 186 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	508 000	475 000	468 000	468 000
Impairment	0	0	0	0
Expenditure	682 000	646 000	641 000	708 000
Operating Profit	1 307 000	1 343 000	1 346 000	1 478 000
Financial Income	6 000	6 000	0	0
Financial Costs	451 000	302 000	649 000	786 000
Financial Balance	−445 000	−296 000	−649 000	−786 000
Dividends	0	0	0	0
Net Income	672 000	816 000	543 000	540 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	16 884 000	17 392 000	16 887 000	17 355 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	16 884 000	17 392 000	16 887 000	17 355 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 884 000	17 392 000	16 887 000	17 355 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	141 000	357 000	941 000	259 000
Total Current Assets	189 000	403 000	940 000	259 000
Total Assets	17 073 000	17 795 000	17 827 000	17 614 000
Total Equity	4 625 000	3 953 000	3 137 000	2 594 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 197 000	13 565 000	14 520 000	14 721 000
Creditors	47 000	46 000	0	85 000
Unpaid Taxes	−1 000	−1 000	0	50 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	251 000	276 000	170 000	299 000
Total Equity and Debt	17 073 000	17 795 000	17 827 000	17 614 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,53 %	20,64 %	17,31 %	20,82 %
Debt-to-Equity Ratio	2,64	3,43	4,63	5,68
Operating Profit Margin	65,71 %	67,52 %	67,74 %	67,61 %
Current Ratio	0,75	1,46	5,53	0,87
Quick Ratio	0,75	1,46	5,53	0,87
Equity Ratio	0,27	0,22	0,18	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %