HJØRNEGÅRDEN AS

6230 SYKKYLVEN

Finances

Share Ownership

Return on Equity

64,54 %

Current Ratio

0,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 309 000	1 255 000	1 259 000	934 000
Net Income	1 052 000	269 000	405 000	345 000
Total Assets	9 834 000	9 493 000	2 870 000	2 253 000
Total Equity	1 630 000	1 647 000	1 544 000	1 650 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 309 000	1 255 000	1 259 000	934 000
Expenditure	961 000	945 000	716 000	471 000
Operating Profit	1 348 000	309 000	542 000	464 000
Financial Income	6 000	7 000	7 000	8 000
Financial Costs	0	0	0	0
Financial Balance	6 000	7 000	7 000	8 000
Earnings Before Tax	1 354 000	316 000	549 000	471 000
Tax	302 000	47 000	144 000	126 000
Net Income	1 052 000	269 000	405 000	345 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 071 000	9 300 000	1 545 000	1 309 000
Total Current Assets	763 000	194 000	1 325 000	944 000
Total Assets	9 834 000	9 493 000	2 870 000	2 253 000
Total Retained Equity	1 458 000	1 476 000	1 372 000	1 478 000
Total Equity	1 630 000	1 647 000	1 544 000	1 650 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	8 204 000	7 846 000	1 327 000	603 000
Total Equity and Debt	9 834 000	9 493 000	2 870 000	2 253 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 309 000	1 255 000	1 259 000	934 000
Revenue	2 309 000	1 255 000	1 259 000	934 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	20 000
Depreciation	448 000	338 000	243 000	215 000
Impairment	0	0	0	0
Expenditure	961 000	945 000	716 000	471 000
Operating Profit	1 348 000	309 000	542 000	464 000
Financial Income	6 000	7 000	7 000	8 000
Financial Costs	0	0	0	0
Financial Balance	6 000	7 000	7 000	8 000
Dividends	0	0	0	0
Net Income	1 052 000	269 000	405 000	345 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 071 000	9 300 000	1 545 000	1 309 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 071 000	9 300 000	1 545 000	1 309 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 071 000	9 300 000	1 545 000	1 309 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	620 000	122 000	1 272 000	903 000
Total Current Assets	763 000	194 000	1 325 000	944 000
Total Assets	9 834 000	9 493 000	2 870 000	2 253 000
Total Equity	1 630 000	1 647 000	1 544 000	1 650 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	43 000	64 000	11 000	20 000
Unpaid Taxes	7 000	0	16 000	6 000
Dividends	0	0	0	0
Other Current Debt	8 154 000	7 782 000	1 299 000	577 000
Total Current Debt	8 204 000	7 846 000	1 327 000	603 000
Total Equity and Debt	9 834 000	9 493 000	2 870 000	2 253 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,54 %	16,33 %	26,23 %	20,91 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	58,38 %	24,62 %	43,05 %	49,68 %
Current Ratio	0,09	0,02	1	1,57
Quick Ratio	0,09	0,02	1	1,57
Equity Ratio	0,17	0,17	0,54	0,73
Gross Profit Margin	100 %	100 %	100 %	100 %