HYPER GAMES AS

0550 OSLO

Finances

Share Ownership

Return on Equity

61,44 %

Current Ratio

1,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 103 000	7 711 000	7 483 000	7 802 000
Net Income	779 000	−224 000	−160 000	751 000
Total Assets	4 482 000	5 716 000	3 378 000	2 360 000
Total Equity	1 268 000	490 000	714 000	874 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 103 000	7 711 000	7 483 000	7 802 000
Expenditure	12 109 000	7 904 000	7 695 000	6 922 000
Operating Profit	994 000	−194 000	−211 000	880 000
Financial Income	72 000	0	0	3 000
Financial Costs	141 000	17 000	91 000	15 000
Financial Balance	−69 000	−17 000	−91 000	−12 000
Earnings Before Tax	924 000	−211 000	−302 000	868 000
Tax	146 000	13 000	−142 000	117 000
Net Income	779 000	−224 000	−160 000	751 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	107 000	107 000	13 000	20 000
Total Current Assets	4 375 000	5 609 000	3 365 000	2 339 000
Total Assets	4 482 000	5 716 000	3 378 000	2 360 000
Total Retained Equity	1 068 000	290 000	514 000	674 000
Total Equity	1 268 000	490 000	714 000	874 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 214 000	5 226 000	2 664 000	1 486 000
Total Equity and Debt	4 482 000	5 716 000	3 378 000	2 360 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 901 000	4 411 000	7 483 000	7 802 000
Other Income	6 202 000	3 300 000	0	0
Revenue	13 103 000	7 711 000	7 483 000	7 802 000
Cost of Goods Sold	2 763 000	370 000	301 000	187 000
Salary Costs	7 282 000	6 013 000	5 549 000	5 014 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	12 109 000	7 904 000	7 695 000	6 922 000
Operating Profit	994 000	−194 000	−211 000	880 000
Financial Income	72 000	0	0	3 000
Financial Costs	141 000	17 000	91 000	15 000
Financial Balance	−69 000	−17 000	−91 000	−12 000
Dividends	0	0	0	0
Net Income	779 000	−224 000	−160 000	751 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	13 000	20 000
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	107 000	107 000	0	0
Total Fixed Assets	107 000	107 000	13 000	20 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	223 000	4 477 000	1 459 000	1 424 000
Total Current Assets	4 375 000	5 609 000	3 365 000	2 339 000
Total Assets	4 482 000	5 716 000	3 378 000	2 360 000
Total Equity	1 268 000	490 000	714 000	874 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	224 000	47 000	57 000	16 000
Unpaid Taxes	512 000	559 000	448 000	404 000
Dividends	0	0	0	0
Other Current Debt	2 332 000	4 620 000	2 159 000	855 000
Total Current Debt	3 214 000	5 226 000	2 664 000	1 486 000
Total Equity and Debt	4 482 000	5 716 000	3 378 000	2 360 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,44 %	−45,71 %	−22,41 %	85,93 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,59 %	−2,52 %	−2,82 %	11,28 %
Current Ratio	1,36	1,07	1,26	1,57
Quick Ratio	1,36	1,07	1,26	1,57
Equity Ratio	0,28	0,09	0,21	0,37
Gross Profit Margin	78,91 %	95,2 %	95,98 %	97,6 %