HUSI PROSJEKT AS

0489 OSLO

Finances

Share Ownership

Return on Equity

41,13 %

Current Ratio

1,04

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	23 566 000	9 964 000	300 000	3 330 000
Net Income	570 000	1 163 000	−68 000	2 372 000
Total Assets	9 135 000	5 824 000	155 000	3 325 000
Total Equity	1 386 000	1 276 000	114 000	181 000

Income (NOK)	2022	2021	2020	2019
Revenue	23 566 000	9 964 000	300 000	3 330 000
Expenditure	22 829 000	8 469 000	378 000	286 000
Operating Profit	737 000	1 494 000	−78 000	3 043 000
Financial Income	0	4 000	1 000	1 000
Financial Costs	7 000	1 000	3 000	4 000
Financial Balance	−7 000	3 000	−2 000	−3 000
Earnings Before Tax	731 000	1 497 000	−80 000	3 040 000
Tax	161 000	334 000	−12 000	668 000
Net Income	570 000	1 163 000	−68 000	2 372 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 098 000	96 000	64 000	122 000
Total Current Assets	8 037 000	5 728 000	91 000	3 203 000
Total Assets	9 135 000	5 824 000	155 000	3 325 000
Total Retained Equity	1 356 000	1 256 000	94 000	161 000
Total Equity	1 386 000	1 276 000	114 000	181 000
Total Long-Term Debt	19 000	2 000 000	0	0
Total Current Debt	7 730 000	2 547 000	41 000	3 144 000
Total Equity and Debt	9 135 000	5 824 000	155 000	3 325 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	23 566 000	9 964 000	300 000	3 330 000
Other Income	0	0	0	0
Revenue	23 566 000	9 964 000	300 000	3 330 000
Cost of Goods Sold	22 168 000	8 147 000	0	0
Salary Costs	137 000	0	0	0
Depreciation	69 000	26 000	70 000	70 000
Impairment	0	0	0	0
Expenditure	22 829 000	8 469 000	378 000	286 000
Operating Profit	737 000	1 494 000	−78 000	3 043 000
Financial Income	0	4 000	1 000	1 000
Financial Costs	7 000	1 000	3 000	4 000
Financial Balance	−7 000	3 000	−2 000	−3 000
Dividends	0	0	0	2 300 000
Net Income	570 000	1 163 000	−68 000	2 372 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	11 000	13 000	17 000	5 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	861 000	41 000	47 000	117 000
Total Tangible Assets	861 000	41 000	47 000	117 000
Total Fiancial Fixed Assets	226 000	43 000	0	0
Total Fixed Assets	1 098 000	96 000	64 000	122 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 756 000	974 000	87 000	2 429 000
Total Current Assets	8 037 000	5 728 000	91 000	3 203 000
Total Assets	9 135 000	5 824 000	155 000	3 325 000
Total Equity	1 386 000	1 276 000	114 000	181 000
Short-Term Group Debt	814 000	1 000	0	0
Total Long-Term Debt	19 000	2 000 000	0	0
Creditors	3 524 000	2 157 000	9 000	11 000
Unpaid Taxes	3 376 000	0	32 000	143 000
Dividends	0	0	0	2 300 000
Other Current Debt	16 000	60 000	0	16 000
Total Current Debt	7 730 000	2 547 000	41 000	3 144 000
Total Equity and Debt	9 135 000	5 824 000	155 000	3 325 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,13 %	91,14 %	−59,65 %	1 310,5 %
Debt-to-Equity Ratio	0,01	1,57	0	0
Operating Profit Margin	3,13 %	14,99 %	−26 %	91,38 %
Current Ratio	1,04	2,25	2,22	1,02
Quick Ratio	1,04	2,25	2,22	1,02
Equity Ratio	0,15	0,22	0,74	0,05
Gross Profit Margin	5,93 %	18,24 %	100 %	100 %