H-BOE EIENDOM AS

7580 SELBU

Finances

Share Ownership

Return on Equity

13,25 %

Current Ratio

0,02

Debt-to-Equity Ratio

−8,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	120 000	132 000	343 000	9 662 000
Net Income	−51 000	−21 000	55 000	231 000
Total Assets	3 710 000	3 718 000	3 764 000	6 773 000
Total Equity	−385 000	−334 000	−314 000	−368 000

Income (NOK)	2022	2021	2020	2019
Revenue	120 000	132 000	343 000	9 662 000
Expenditure	46 000	56 000	90 000	9 061 000
Operating Profit	74 000	76 000	252 000	601 000
Financial Income	0	0	0	3 000
Financial Costs	125 000	96 000	198 000	373 000
Financial Balance	−125 000	−96 000	−198 000	−370 000
Earnings Before Tax	−51 000	−21 000	55 000	231 000
Tax	0	0	0	0
Net Income	−51 000	−21 000	55 000	231 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 690 000	3 690 000	3 690 000	6 765 000
Total Current Assets	20 000	28 000	74 000	8 000
Total Assets	3 710 000	3 718 000	3 764 000	6 773 000
Total Retained Equity	−485 000	−434 000	−414 000	−468 000
Total Equity	−385 000	−334 000	−314 000	−368 000
Total Long-Term Debt	3 221 000	3 287 000	3 356 000	6 559 000
Total Current Debt	875 000	766 000	722 000	582 000
Total Equity and Debt	3 710 000	3 718 000	3 764 000	6 773 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	9 380 000
Other Income	120 000	132 000	343 000	282 000
Revenue	120 000	132 000	343 000	9 662 000
Cost of Goods Sold	0	0	0	8 721 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	46 000	56 000	90 000	9 061 000
Operating Profit	74 000	76 000	252 000	601 000
Financial Income	0	0	0	3 000
Financial Costs	125 000	96 000	198 000	373 000
Financial Balance	−125 000	−96 000	−198 000	−370 000
Dividends	0	0	0	0
Net Income	−51 000	−21 000	55 000	231 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 690 000	3 690 000	3 690 000	6 765 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 690 000	3 690 000	3 690 000	6 765 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 690 000	3 690 000	3 690 000	6 765 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	28 000	74 000	8 000
Total Current Assets	20 000	28 000	74 000	8 000
Total Assets	3 710 000	3 718 000	3 764 000	6 773 000
Total Equity	−385 000	−334 000	−314 000	−368 000
Short-Term Group Debt	0	0	110 000	0
Total Long-Term Debt	3 221 000	3 287 000	3 356 000	6 559 000
Creditors	157 000	148 000	150 000	146 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	717 000	617 000	462 000	437 000
Total Current Debt	875 000	766 000	722 000	582 000
Total Equity and Debt	3 710 000	3 718 000	3 764 000	6 773 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,25 %	6,29 %	−17,52 %	−62,77 %
Debt-to-Equity Ratio	−8,37	−9,84	−10,69	−17,82
Operating Profit Margin	61,67 %	57,58 %	73,47 %	6,22 %
Current Ratio	0,02	0,04	0,1	0,01
Quick Ratio	0,02	0,04	0,1	0,01
Equity Ratio	−0,1	−0,09	−0,08	−0,05
Gross Profit Margin	100 %	100 %	100 %	9,74 %