HEGGELIEN OPPMÅLING AS

3630 RØDBERG

Finances

Return on Equity

23,27 %

Current Ratio

1,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 561 000	6 400 000	5 595 000	4 363 000
Net Income	435 000	213 000	846 000	198 000
Total Assets	3 744 000	3 209 000	3 215 000	2 330 000
Total Equity	1 869 000	1 734 000	1 821 000	1 375 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 561 000	6 400 000	5 595 000	4 363 000
Expenditure	7 165 000	6 210 000	5 073 000	4 258 000
Operating Profit	395 000	189 000	522 000	105 000
Financial Income	125 000	90 000	443 000	118 000
Financial Costs	2 000	2 000	2 000	2 000
Financial Balance	123 000	88 000	441 000	116 000
Earnings Before Tax	517 000	276 000	962 000	221 000
Tax	82 000	64 000	116 000	23 000
Net Income	435 000	213 000	846 000	198 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 123 000	1 043 000	869 000	726 000
Total Current Assets	2 621 000	2 166 000	2 346 000	1 604 000
Total Assets	3 744 000	3 209 000	3 215 000	2 330 000
Total Retained Equity	1 769 000	1 634 000	1 721 000	1 275 000
Total Equity	1 869 000	1 734 000	1 821 000	1 375 000
Total Long-Term Debt	0	0	13 000	21 000
Total Current Debt	1 875 000	1 475 000	1 381 000	934 000
Total Equity and Debt	3 744 000	3 209 000	3 215 000	2 330 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 460 000	6 399 000	5 594 000	4 362 000
Other Income	100 000	0	0	1 000
Revenue	7 561 000	6 400 000	5 595 000	4 363 000
Cost of Goods Sold	340 000	444 000	75 000	90 000
Salary Costs	4 472 000	3 825 000	3 418 000	2 687 000
Depreciation	398 000	349 000	226 000	107 000
Impairment	0	0	0	0
Expenditure	7 165 000	6 210 000	5 073 000	4 258 000
Operating Profit	395 000	189 000	522 000	105 000
Financial Income	125 000	90 000	443 000	118 000
Financial Costs	2 000	2 000	2 000	2 000
Financial Balance	123 000	88 000	441 000	116 000
Dividends	300 000	300 000	400 000	100 000
Net Income	435 000	213 000	846 000	198 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	946 000	852 000	756 000	619 000
Total Tangible Assets	946 000	852 000	756 000	619 000
Total Fiancial Fixed Assets	178 000	190 000	113 000	107 000
Total Fixed Assets	1 123 000	1 043 000	869 000	726 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 296 000	1 037 000	1 548 000	593 000
Total Current Assets	2 621 000	2 166 000	2 346 000	1 604 000
Total Assets	3 744 000	3 209 000	3 215 000	2 330 000
Total Equity	1 869 000	1 734 000	1 821 000	1 375 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	13 000	21 000
Creditors	312 000	218 000	95 000	86 000
Unpaid Taxes	501 000	462 000	429 000	474 000
Dividends	300 000	300 000	400 000	100 000
Other Current Debt	682 000	418 000	333 000	260 000
Total Current Debt	1 875 000	1 475 000	1 381 000	934 000
Total Equity and Debt	3 744 000	3 209 000	3 215 000	2 330 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,27 %	12,28 %	46,46 %	14,4 %
Debt-to-Equity Ratio	0	0	0,01	0,02
Operating Profit Margin	5,22 %	2,95 %	9,33 %	2,41 %
Current Ratio	1,4	1,47	1,7	1,72
Quick Ratio	1,4	1,47	1,7	1,72
Equity Ratio	0,5	0,54	0,57	0,59
Gross Profit Margin	95,5 %	93,06 %	98,66 %	97,94 %