HOUGGÅRDEN AS

2821 GJØVIK

Finances

Share Ownership

Return on Equity

17,4 %

Current Ratio

7,25

Debt-to-Equity Ratio

6,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 908 000	8 109 000	6 417 000	6 705 000
Net Income	2 447 000	2 015 000	1 617 000	1 505 000
Total Assets	110 809 000	107 298 000	65 379 000	73 167 000
Total Equity	14 064 000	13 177 000	11 396 000	9 779 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 908 000	8 109 000	6 417 000	6 705 000
Expenditure	4 735 000	4 249 000	2 803 000	2 859 000
Operating Profit	6 174 000	3 860 000	3 614 000	3 846 000
Financial Income	67 000	13 000	45 000	46 000
Financial Costs	3 099 000	1 284 000	1 583 000	1 962 000
Financial Balance	−3 032 000	−1 271 000	−1 538 000	−1 916 000
Earnings Before Tax	3 141 000	2 589 000	2 076 000	1 930 000
Tax	695 000	574 000	459 000	425 000
Net Income	2 447 000	2 015 000	1 617 000	1 505 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	91 046 000	93 167 000	64 653 000	59 635 000
Total Current Assets	19 763 000	14 131 000	726 000	13 532 000
Total Assets	110 809 000	107 298 000	65 379 000	73 167 000
Total Retained Equity	6 642 000	5 756 000	3 975 000	2 358 000
Total Equity	14 064 000	13 177 000	11 396 000	9 779 000
Total Long-Term Debt	94 020 000	93 869 000	53 288 000	62 892 000
Total Current Debt	2 725 000	252 000	695 000	497 000
Total Equity and Debt	110 809 000	107 298 000	65 379 000	73 167 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	10 908 000	8 109 000	6 417 000	6 705 000
Revenue	10 908 000	8 109 000	6 417 000	6 705 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	2 174 000	2 173 000	1 301 000	1 343 000
Impairment	0	0	0	0
Expenditure	4 735 000	4 249 000	2 803 000	2 859 000
Operating Profit	6 174 000	3 860 000	3 614 000	3 846 000
Financial Income	67 000	13 000	45 000	46 000
Financial Costs	3 099 000	1 284 000	1 583 000	1 962 000
Financial Balance	−3 032 000	−1 271 000	−1 538 000	−1 916 000
Dividends	0	0	0	0
Net Income	2 447 000	2 015 000	1 617 000	1 505 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	91 046 000	93 167 000	64 653 000	59 635 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	91 046 000	93 167 000	64 653 000	59 635 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	91 046 000	93 167 000	64 653 000	59 635 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 547 000	3 894 000	194 000	4 267 000
Total Current Assets	19 763 000	14 131 000	726 000	13 532 000
Total Assets	110 809 000	107 298 000	65 379 000	73 167 000
Total Equity	14 064 000	13 177 000	11 396 000	9 779 000
Short-Term Group Debt	2 000 000	300 000	0	0
Total Long-Term Debt	94 020 000	93 869 000	53 288 000	62 892 000
Creditors	121 000	−535 000	56 000	140 000
Unpaid Taxes	28 000	0	1 000	0
Dividends	0	0	0	0
Other Current Debt	472 000	172 000	264 000	154 000
Total Current Debt	2 725 000	252 000	695 000	497 000
Total Equity and Debt	110 809 000	107 298 000	65 379 000	73 167 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,4 %	15,29 %	14,19 %	15,39 %
Debt-to-Equity Ratio	6,69	7,12	4,68	6,43
Operating Profit Margin	56,6 %	47,6 %	56,32 %	57,36 %
Current Ratio	7,25	56,08	1,04	27,23
Quick Ratio	7,25	56,08	1,04	27,23
Equity Ratio	0,13	0,12	0,17	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %