HUSKI NORGE AS

2019 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

−7,88 %

Current Ratio

2,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 301 000	945 000	1 003 000	1 449 000
Net Income	−23 000	−205 000	−336 000	−162 000
Total Assets	530 000	356 000	531 000	658 000
Total Equity	292 000	−385 000	−180 000	156 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 301 000	945 000	1 003 000	1 449 000
Expenditure	1 335 000	1 155 000	1 339 000	1 612 000
Operating Profit	−34 000	−210 000	−336 000	−163 000
Financial Income	11 000	6 000	0	1 000
Financial Costs	0	0	1 000	0
Financial Balance	11 000	6 000	−1 000	1 000
Earnings Before Tax	−23 000	−205 000	−336 000	−163 000
Tax	0	0	0	−1 000
Net Income	−23 000	−205 000	−336 000	−162 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 000	67 000	107 000	147 000
Total Current Assets	503 000	289 000	425 000	511 000
Total Assets	530 000	356 000	531 000	658 000
Total Retained Equity	−708 000	−685 000	−480 000	−144 000
Total Equity	292 000	−385 000	−180 000	156 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	238 000	741 000	712 000	502 000
Total Equity and Debt	530 000	356 000	531 000	658 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 282 000	922 000	989 000	1 444 000
Other Income	19 000	22 000	15 000	6 000
Revenue	1 301 000	945 000	1 003 000	1 449 000
Cost of Goods Sold	648 000	249 000	466 000	559 000
Salary Costs	0	0	0	0
Depreciation	40 000	40 000	40 000	38 000
Impairment	0	0	0	0
Expenditure	1 335 000	1 155 000	1 339 000	1 612 000
Operating Profit	−34 000	−210 000	−336 000	−163 000
Financial Income	11 000	6 000	0	1 000
Financial Costs	0	0	1 000	0
Financial Balance	11 000	6 000	−1 000	1 000
Dividends	0	0	0	0
Net Income	−23 000	−205 000	−336 000	−162 000

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	27 000	67 000	107 000	147 000
Total Tangible Assets	27 000	67 000	107 000	147 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 000	67 000	107 000	147 000
Stock	2 000	39 000	146 000	225 000
Total Investments	0	0	0	0
Cash, Bank	139 000	117 000	148 000	64 000
Total Current Assets	503 000	289 000	425 000	511 000
Total Assets	530 000	356 000	531 000	658 000
Total Equity	292 000	−385 000	−180 000	156 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	223 000	741 000	712 000	502 000
Unpaid Taxes	15 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	238 000	741 000	712 000	502 000
Total Equity and Debt	530 000	356 000	531 000	658 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,88 %	53,25 %	186,67 %	−103,85 %
Debt-to-Equity Ratio	0	−0	−0	0
Operating Profit Margin	−2,61 %	−22,22 %	−33,5 %	−11,25 %
Current Ratio	2,11	0,39	0,6	1,02
Quick Ratio	2,13	0,41	0,75	1,84
Equity Ratio	0,55	−1,08	−0,34	0,24
Gross Profit Margin	50,19 %	73,65 %	53,54 %	61,42 %