HASLEVANGEN 13 AS

0257 OSLO

Finances

Share Ownership

Return on Equity

−12,83 %

Current Ratio

11,49

Debt-to-Equity Ratio

3,82

Key figures (NOK)	2022	2021	2020	2019
Revenue	181 000	15 000	150 000	360 000
Net Income	−392 000	−2 172 000	−304 000	−231 000
Total Assets	14 762 000	17 009 000	16 211 000	16 118 000
Total Equity	3 055 000	2 055 000	1 631 000	1 631 000

Income (NOK)	2022	2021	2020	2019
Revenue	181 000	15 000	150 000	360 000
Expenditure	263 000	2 541 000	250 000	240 000
Operating Profit	−82 000	−2 526 000	−100 000	120 000
Financial Income	0	0	0	0
Financial Costs	420 000	259 000	290 000	416 000
Financial Balance	−420 000	−259 000	−290 000	−416 000
Earnings Before Tax	−502 000	−2 785 000	−390 000	−296 000
Tax	−110 000	−613 000	−86 000	−65 000
Net Income	−392 000	−2 172 000	−304 000	−231 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 245 000	14 245 000	15 821 000	15 821 000
Total Current Assets	517 000	2 764 000	390 000	297 000
Total Assets	14 762 000	17 009 000	16 211 000	16 118 000
Total Retained Equity	−877 000	−877 000	−877 000	−623 000
Total Equity	3 055 000	2 055 000	1 631 000	1 631 000
Total Long-Term Debt	11 662 000	14 859 000	14 545 000	14 445 000
Total Current Debt	45 000	96 000	35 000	42 000
Total Equity and Debt	14 762 000	17 009 000	16 211 000	16 118 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	181 000	15 000	150 000	360 000
Revenue	181 000	15 000	150 000	360 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	2 021 000	0	0
Expenditure	263 000	2 541 000	250 000	240 000
Operating Profit	−82 000	−2 526 000	−100 000	120 000
Financial Income	0	0	0	0
Financial Costs	420 000	259 000	290 000	416 000
Financial Balance	−420 000	−259 000	−290 000	−416 000
Dividends	0	0	0	0
Net Income	−392 000	−2 172 000	−304 000	−231 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	445 000	445 000	0	0
Real Eastate	13 800 000	13 800 000	15 821 000	15 821 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 800 000	13 800 000	15 821 000	15 821 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 245 000	14 245 000	15 821 000	15 821 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	517 000	2 764 000	390 000	297 000
Total Assets	14 762 000	17 009 000	16 211 000	16 118 000
Total Equity	3 055 000	2 055 000	1 631 000	1 631 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 662 000	14 859 000	14 545 000	14 445 000
Creditors	45 000	0	0	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	96 000	35 000	40 000
Total Current Debt	45 000	96 000	35 000	42 000
Total Equity and Debt	14 762 000	17 009 000	16 211 000	16 118 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12,83 %	−105,69 %	−18,64 %	−14,16 %
Debt-to-Equity Ratio	3,82	7,23	8,92	8,86
Operating Profit Margin	−45,3 %	−16 840 %	−66,67 %	33,33 %
Current Ratio	11,49	28,79	11,14	7,07
Quick Ratio	11,49	28,79	11,14	7,07
Equity Ratio	0,21	0,12	0,1	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %