HUSEBYBAKKEN 6 AS

0252 OSLO

Finances

Share Ownership

Return on Equity

−11,06 %

Current Ratio

0,09

Debt-to-Equity Ratio

2,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 129 000	−10 123 000	−33 503 000	52 812 000
Net Income	−4 946 000	−21 778 000	−11 259 000	11 158 000
Total Assets	142 591 000	143 208 000	134 571 000	150 877 000
Total Equity	44 730 000	49 676 000	4 131 000	15 391 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 129 000	−10 123 000	−33 503 000	52 812 000
Expenditure	3 114 000	10 213 000	−19 880 000	37 867 000
Operating Profit	15 000	−20 336 000	−13 622 000	14 945 000
Financial Income	15 000	6 000	34 000	1 000
Financial Costs	4 976 000	2 468 000	846 000	640 000
Financial Balance	−4 961 000	−2 462 000	−812 000	−639 000
Earnings Before Tax	−4 946 000	−22 798 000	−14 435 000	14 306 000
Tax	0	−1 021 000	−3 176 000	3 147 000
Net Income	−4 946 000	−21 778 000	−11 259 000	11 158 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	141 930 000	142 603 000	0	0
Total Current Assets	662 000	605 000	134 571 000	150 877 000
Total Assets	142 591 000	143 208 000	134 571 000	150 877 000
Total Retained Equity	0	0	3 631 000	14 891 000
Total Equity	44 730 000	49 676 000	4 131 000	15 391 000
Total Long-Term Debt	90 389 000	90 862 000	128 708 000	130 003 000
Total Current Debt	7 471 000	2 670 000	1 732 000	5 484 000
Total Equity and Debt	142 591 000	143 208 000	134 571 000	150 877 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	−11 207 000	−33 547 000	52 763 000
Other Income	3 129 000	1 084 000	45 000	49 000
Revenue	3 129 000	−10 123 000	−33 503 000	52 812 000
Cost of Goods Sold	0	−12 446 000	−20 600 000	37 469 000
Salary Costs	0	399 000	0	0
Depreciation	357 000	5 000	0	0
Impairment	0	19 500 000	0	0
Expenditure	3 114 000	10 213 000	−19 880 000	37 867 000
Operating Profit	15 000	−20 336 000	−13 622 000	14 945 000
Financial Income	15 000	6 000	34 000	1 000
Financial Costs	4 976 000	2 468 000	846 000	640 000
Financial Balance	−4 961 000	−2 462 000	−812 000	−639 000
Dividends	0	0	0	0
Net Income	−4 946 000	−21 778 000	−11 259 000	11 158 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	141 654 000	142 603 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	275 000	0	0	0
Total Tangible Assets	141 930 000	142 603 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	141 930 000	142 603 000	0	0
Stock	0	0	0	81 177 000
Total Investments	0	0	0	0
Cash, Bank	0	0	5 000	379 000
Total Current Assets	662 000	605 000	134 571 000	150 877 000
Total Assets	142 591 000	143 208 000	134 571 000	150 877 000
Total Equity	44 730 000	49 676 000	4 131 000	15 391 000
Short-Term Group Debt	5 598 000	1 036 000	0	0
Total Long-Term Debt	90 389 000	90 862 000	128 708 000	130 003 000
Creditors	558 000	500 000	911 000	2 317 000
Unpaid Taxes	0	2 000	0	0
Dividends	0	0	0	0
Other Current Debt	1 316 000	1 131 000	821 000	3 167 000
Total Current Debt	7 471 000	2 670 000	1 732 000	5 484 000
Total Equity and Debt	142 591 000	143 208 000	134 571 000	150 877 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−11,06 %	−43,84 %	−272,55 %	72,5 %
Debt-to-Equity Ratio	2,02	1,83	31,16	8,45
Operating Profit Margin	0,48 %	200,89 %	40,66 %	28,3 %
Current Ratio	0,09	0,23	77,7	27,51
Quick Ratio	0,09	0,23	77,7	−1,99
Equity Ratio	0,31	0,35	0,03	0,1
Gross Profit Margin	100 %	−22,95 %	38,51 %	29,05 %