HOEGGEN EIENDOM AS

7036 TRONDHEIM

Finances

Share Ownership

Return on Equity

14,75 %

Current Ratio

1,73

Debt-to-Equity Ratio

0,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 929 000	2 812 000	2 286 000	1 953 000
Net Income	1 251 000	1 183 000	443 000	895 000
Total Assets	16 971 000	15 995 000	17 195 000	8 399 000
Total Equity	8 484 000	7 683 000	7 300 000	7 257 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 929 000	2 812 000	2 286 000	1 953 000
Expenditure	1 137 000	1 141 000	1 711 000	855 000
Operating Profit	1 792 000	1 672 000	576 000	1 097 000
Financial Income	52 000	26 000	29 000	59 000
Financial Costs	240 000	181 000	36 000	9 000
Financial Balance	−188 000	−155 000	−7 000	50 000
Earnings Before Tax	1 604 000	1 516 000	569 000	1 147 000
Tax	353 000	334 000	125 000	252 000
Net Income	1 251 000	1 183 000	443 000	895 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 098 000	14 392 000	14 664 000	5 179 000
Total Current Assets	2 873 000	1 604 000	2 531 000	3 219 000
Total Assets	16 971 000	15 995 000	17 195 000	8 399 000
Total Retained Equity	5 484 000	4 683 000	4 300 000	4 257 000
Total Equity	8 484 000	7 683 000	7 300 000	7 257 000
Total Long-Term Debt	6 825 000	7 125 000	8 925 000	0
Total Current Debt	1 662 000	1 187 000	970 000	1 142 000
Total Equity and Debt	16 971 000	15 995 000	17 195 000	8 399 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	15 000	19 000	2 000
Other Income	2 929 000	2 797 000	2 267 000	1 951 000
Revenue	2 929 000	2 812 000	2 286 000	1 953 000
Cost of Goods Sold	279 000	299 000	250 000	286 000
Salary Costs	85 000	83 000	85 000	96 000
Depreciation	307 000	318 000	329 000	134 000
Impairment	0	0	0	0
Expenditure	1 137 000	1 141 000	1 711 000	855 000
Operating Profit	1 792 000	1 672 000	576 000	1 097 000
Financial Income	52 000	26 000	29 000	59 000
Financial Costs	240 000	181 000	36 000	9 000
Financial Balance	−188 000	−155 000	−7 000	50 000
Dividends	450 000	400 000	400 000	500 000
Net Income	1 251 000	1 183 000	443 000	895 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	144 000	131 000	86 000	9 000
Real Eastate	13 879 000	14 178 000	14 486 000	5 067 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	75 000	83 000	93 000	103 000
Total Tangible Assets	13 954 000	14 261 000	14 579 000	5 170 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 098 000	14 392 000	14 664 000	5 179 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 545 000	1 601 000	2 433 000	3 002 000
Total Current Assets	2 873 000	1 604 000	2 531 000	3 219 000
Total Assets	16 971 000	15 995 000	17 195 000	8 399 000
Total Equity	8 484 000	7 683 000	7 300 000	7 257 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 825 000	7 125 000	8 925 000	0
Creditors	66 000	48 000	41 000	163 000
Unpaid Taxes	48 000	51 000	74 000	77 000
Dividends	450 000	400 000	400 000	500 000
Other Current Debt	332 000	310 000	253 000	148 000
Total Current Debt	1 662 000	1 187 000	970 000	1 142 000
Total Equity and Debt	16 971 000	15 995 000	17 195 000	8 399 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,75 %	15,4 %	6,07 %	12,33 %
Debt-to-Equity Ratio	0,8	0,93	1,22	0
Operating Profit Margin	61,18 %	59,46 %	25,2 %	56,17 %
Current Ratio	1,73	1,35	2,61	2,82
Quick Ratio	1,73	1,35	2,61	2,82
Equity Ratio	0,5	0,48	0,42	0,86
Gross Profit Margin	90,47 %	89,37 %	89,06 %	85,36 %