HITRAMAT FARMING AS

7241 ANSNES

Finances

Share Ownership

Return on Equity

123,03 %

Current Ratio

0,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	40 165 000	25 746 000	26 895 000	28 323 000
Net Income	31 574 000	20 057 000	21 008 000	22 206 000
Total Assets	67 091 000	51 971 000	32 094 000	33 706 000
Total Equity	25 664 000	25 640 000	25 583 000	4 574 000

Income (NOK)	2022	2021	2020	2019
Revenue	40 165 000	25 746 000	26 895 000	28 323 000
Expenditure	13 000	37 000	20 000	20 000
Operating Profit	40 152 000	25 709 000	26 876 000	28 303 000
Financial Income	327 000	5 000	58 000	175 000
Financial Costs	0	0	0	7 000
Financial Balance	327 000	5 000	58 000	168 000
Earnings Before Tax	40 479 000	25 714 000	26 934 000	28 471 000
Tax	8 905 000	5 657 000	5 925 000	6 265 000
Net Income	31 574 000	20 057 000	21 008 000	22 206 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 547 000	33 547 000	9 346 000	8 098 000
Total Current Assets	33 544 000	18 424 000	22 748 000	25 608 000
Total Assets	67 091 000	51 971 000	32 094 000	33 706 000
Total Retained Equity	22 809 000	22 785 000	22 728 000	1 720 000
Total Equity	25 664 000	25 640 000	25 583 000	4 574 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	41 427 000	26 330 000	6 511 000	29 131 000
Total Equity and Debt	67 091 000	51 971 000	32 094 000	33 706 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	40 165 000	25 746 000	26 895 000	28 323 000
Other Income	0	0	0	0
Revenue	40 165 000	25 746 000	26 895 000	28 323 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	13 000	37 000	20 000	20 000
Operating Profit	40 152 000	25 709 000	26 876 000	28 303 000
Financial Income	327 000	5 000	58 000	175 000
Financial Costs	0	0	0	7 000
Financial Balance	327 000	5 000	58 000	168 000
Dividends	31 550 000	20 000 000	0	22 200 000
Net Income	31 574 000	20 057 000	21 008 000	22 206 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	33 547 000	33 547 000	9 346 000	8 098 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	33 547 000	33 547 000	9 346 000	8 098 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	33 544 000	18 424 000	22 748 000	25 608 000
Total Assets	67 091 000	51 971 000	32 094 000	33 706 000
Total Equity	25 664 000	25 640 000	25 583 000	4 574 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	6 000	11 000	6 000
Unpaid Taxes	972 000	667 000	574 000	660 000
Dividends	31 550 000	20 000 000	0	22 200 000
Other Current Debt	0	0	0	0
Total Current Debt	41 427 000	26 330 000	6 511 000	29 131 000
Total Equity and Debt	67 091 000	51 971 000	32 094 000	33 706 000

Financial indicators	2022	2021	2020	2019
Return on Equity	123,03 %	78,23 %	82,12 %	485,48 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	99,97 %	99,86 %	99,93 %	99,93 %
Current Ratio	0,81	0,7	3,49	0,88
Quick Ratio	0,81	0,7	3,49	0,88
Equity Ratio	0,38	0,49	0,8	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %