HIPPEGÅRDEN AS

2390 MOELV

Finances

Share Ownership

Return on Equity

1,02 %

Current Ratio

2,67

Debt-to-Equity Ratio

0,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 860 000	1 984 000	1 854 000	1 791 000
Net Income	44 000	642 000	563 000	505 000
Total Assets	8 576 000	8 681 000	8 583 000	8 453 000
Total Equity	4 311 000	4 267 000	3 625 000	3 296 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 860 000	1 984 000	1 854 000	1 791 000
Expenditure	1 661 000	1 060 000	1 003 000	962 000
Operating Profit	199 000	923 000	852 000	829 000
Financial Income	5 000	5 000	5 000	7 000
Financial Costs	148 000	105 000	136 000	187 000
Financial Balance	−143 000	−100 000	−131 000	−180 000
Earnings Before Tax	57 000	823 000	721 000	649 000
Tax	13 000	181 000	159 000	143 000
Net Income	44 000	642 000	563 000	505 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 341 000	7 682 000	7 565 000	7 260 000
Total Current Assets	1 235 000	999 000	1 019 000	1 192 000
Total Assets	8 576 000	8 681 000	8 583 000	8 453 000
Total Retained Equity	3 769 000	3 725 000	3 084 000	2 755 000
Total Equity	4 311 000	4 267 000	3 625 000	3 296 000
Total Long-Term Debt	3 803 000	4 093 000	4 394 000	4 713 000
Total Current Debt	463 000	322 000	564 000	443 000
Total Equity and Debt	8 576 000	8 681 000	8 583 000	8 453 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	165 000	16 000	9 000	0
Other Income	1 695 000	1 967 000	1 845 000	1 791 000
Revenue	1 860 000	1 984 000	1 854 000	1 791 000
Cost of Goods Sold	141 000	42 000	9 000	0
Salary Costs	0	0	0	0
Depreciation	360 000	437 000	420 000	397 000
Impairment	0	0	0	0
Expenditure	1 661 000	1 060 000	1 003 000	962 000
Operating Profit	199 000	923 000	852 000	829 000
Financial Income	5 000	5 000	5 000	7 000
Financial Costs	148 000	105 000	136 000	187 000
Financial Balance	−143 000	−100 000	−131 000	−180 000
Dividends	0	0	0	0
Net Income	44 000	642 000	563 000	505 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	41 000	21 000	0	0
Real Eastate	7 157 000	7 517 000	7 421 000	7 117 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 157 000	7 517 000	7 421 000	7 117 000
Total Fiancial Fixed Assets	144 000	144 000	144 000	144 000
Total Fixed Assets	7 341 000	7 682 000	7 565 000	7 260 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	872 000	806 000	712 000	1 097 000
Total Current Assets	1 235 000	999 000	1 019 000	1 192 000
Total Assets	8 576 000	8 681 000	8 583 000	8 453 000
Total Equity	4 311 000	4 267 000	3 625 000	3 296 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 803 000	4 093 000	4 394 000	4 713 000
Creditors	415 000	78 000	120 000	23 000
Unpaid Taxes	0	10 000	15 000	0
Dividends	0	0	0	0
Other Current Debt	15 000	21 000	308 000	315 000
Total Current Debt	463 000	322 000	564 000	443 000
Total Equity and Debt	8 576 000	8 681 000	8 583 000	8 453 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,02 %	15,05 %	15,53 %	15,32 %
Debt-to-Equity Ratio	0,88	0,96	1,21	1,43
Operating Profit Margin	10,7 %	46,52 %	45,95 %	46,29 %
Current Ratio	2,67	3,1	1,81	2,69
Quick Ratio	2,67	3,1	1,81	2,69
Equity Ratio	0,5	0,49	0,42	0,39
Gross Profit Margin	92,42 %	97,88 %	99,51 %	100 %