HJØRNET-EIENDOM AS

1367 SNARØYA

Finances

Share Ownership

Return on Equity

23,69 %

Current Ratio

0,03

Debt-to-Equity Ratio

14,92

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 489 000	1 429 000	1 349 000	1 325 000
Net Income	113 000	461 000	409 000	145 000
Total Assets	10 014 000	10 725 000	10 116 000	10 861 000
Total Equity	477 000	665 000	205 000	206 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 489 000	1 429 000	1 349 000	1 325 000
Expenditure	1 057 000	658 000	652 000	888 000
Operating Profit	432 000	771 000	696 000	436 000
Financial Income	5 000	1 000	23 000	43 000
Financial Costs	290 000	175 000	201 000	304 000
Financial Balance	−285 000	−174 000	−178 000	−261 000
Earnings Before Tax	147 000	597 000	519 000	176 000
Tax	33 000	136 000	110 000	31 000
Net Income	113 000	461 000	409 000	145 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 930 000	10 513 000	8 937 000	9 472 000
Total Current Assets	84 000	212 000	1 179 000	1 389 000
Total Assets	10 014 000	10 725 000	10 116 000	10 861 000
Total Retained Equity	447 000	635 000	175 000	176 000
Total Equity	477 000	665 000	205 000	206 000
Total Long-Term Debt	7 118 000	9 665 000	8 754 000	10 247 000
Total Current Debt	2 419 000	395 000	1 158 000	409 000
Total Equity and Debt	10 014 000	10 725 000	10 116 000	10 861 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 489 000	1 429 000	1 349 000	1 325 000
Revenue	1 489 000	1 429 000	1 349 000	1 325 000
Cost of Goods Sold	3 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	635 000	585 000	535 000	535 000
Impairment	0	0	0	0
Expenditure	1 057 000	658 000	652 000	888 000
Operating Profit	432 000	771 000	696 000	436 000
Financial Income	5 000	1 000	23 000	43 000
Financial Costs	290 000	175 000	201 000	304 000
Financial Balance	−285 000	−174 000	−178 000	−261 000
Dividends	0	0	410 000	0
Net Income	113 000	461 000	409 000	145 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	68 000	16 000	0	0
Real Eastate	9 862 000	10 497 000	8 907 000	9 442 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 862 000	10 497 000	8 907 000	9 442 000
Total Fiancial Fixed Assets	0	0	30 000	30 000
Total Fixed Assets	9 930 000	10 513 000	8 937 000	9 472 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 000	167 000	317 000	453 000
Total Current Assets	84 000	212 000	1 179 000	1 389 000
Total Assets	10 014 000	10 725 000	10 116 000	10 861 000
Total Equity	477 000	665 000	205 000	206 000
Short-Term Group Debt	2 304 000	0	0	315 000
Total Long-Term Debt	7 118 000	9 665 000	8 754 000	10 247 000
Creditors	45 000	194 000	28 000	17 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	410 000	0
Other Current Debt	71 000	30 000	567 000	77 000
Total Current Debt	2 419 000	395 000	1 158 000	409 000
Total Equity and Debt	10 014 000	10 725 000	10 116 000	10 861 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,69 %	69,32 %	199,51 %	70,39 %
Debt-to-Equity Ratio	14,92	14,53	42,7	49,74
Operating Profit Margin	29,01 %	53,95 %	51,59 %	32,91 %
Current Ratio	0,03	0,54	1,02	3,4
Quick Ratio	0,03	0,54	1,02	3,4
Equity Ratio	0,05	0,06	0,02	0,02
Gross Profit Margin	99,8 %	100 %	100 %	100 %