HUSVINDU AS

0278 OSLO

Finances

Share Ownership

Return on Equity

−2,38 %

Current Ratio

0,94

Debt-to-Equity Ratio

−3,02

Key figures (NOK)	2021	2020	2019	2018
Revenue	6 512 000	5 345 000	5 492 000	2 401 000
Net Income	8 000	−184 000	−160 000	−34 000
Total Assets	2 426 000	1 900 000	1 109 000	484 000
Total Equity	−336 000	−344 000	−160 000	3 000

Income (NOK)	2021	2020	2019	2018
Revenue	6 512 000	5 345 000	5 492 000	2 401 000
Expenditure	6 439 000	5 463 000	5 600 000	2 423 000
Operating Profit	73 000	−118 000	−109 000	−22 000
Financial Income	19 000	11 000	2 000	2 000
Financial Costs	83 000	77 000	53 000	15 000
Financial Balance	−64 000	−66 000	−51 000	−13 000
Earnings Before Tax	8 000	−184 000	−160 000	−34 000
Tax	0	0	0	0
Net Income	8 000	−184 000	−160 000	−34 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	782 000	513 000	664 000	43 000
Total Current Assets	1 644 000	1 387 000	445 000	442 000
Total Assets	2 426 000	1 900 000	1 109 000	484 000
Total Retained Equity	−373 000	−381 000	−197 000	−34 000
Total Equity	−336 000	−344 000	−160 000	3 000
Total Long-Term Debt	1 016 000	678 000	706 000	24 000
Total Current Debt	1 745 000	1 566 000	563 000	458 000
Total Equity and Debt	2 426 000	1 900 000	1 109 000	484 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	6 512 000	5 345 000	5 481 000	2 401 000
Other Income	0	0	10 000	0
Revenue	6 512 000	5 345 000	5 492 000	2 401 000
Cost of Goods Sold	2 856 000	2 901 000	2 961 000	1 262 000
Salary Costs	2 374 000	1 607 000	1 875 000	706 000
Depreciation	91 000	151 000	91 000	0
Impairment	0	0	0	0
Expenditure	6 439 000	5 463 000	5 600 000	2 423 000
Operating Profit	73 000	−118 000	−109 000	−22 000
Financial Income	19 000	11 000	2 000	2 000
Financial Costs	83 000	77 000	53 000	15 000
Financial Balance	−64 000	−66 000	−51 000	−13 000
Dividends	0	0	0	0
Net Income	8 000	−184 000	−160 000	−34 000

Balance details (NOK)	2021	2020	2019	2018
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	40 000
Fixtures	782 000	513 000	664 000	0
Total Tangible Assets	782 000	513 000	664 000	40 000
Total Fiancial Fixed Assets	0	0	0	3 000
Total Fixed Assets	782 000	513 000	664 000	43 000
Stock	0	313 000	0	0
Total Investments	0	0	0	0
Cash, Bank	392 000	412 000	150 000	200 000
Total Current Assets	1 644 000	1 387 000	445 000	442 000
Total Assets	2 426 000	1 900 000	1 109 000	484 000
Total Equity	−336 000	−344 000	−160 000	3 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 016 000	678 000	706 000	24 000
Creditors	−2 000	483 000	67 000	18 000
Unpaid Taxes	1 530 000	931 000	314 000	43 000
Dividends	0	0	0	0
Other Current Debt	218 000	152 000	182 000	397 000
Total Current Debt	1 745 000	1 566 000	563 000	458 000
Total Equity and Debt	2 426 000	1 900 000	1 109 000	484 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−2,38 %	53,49 %	100 %	−1 133,33 %
Debt-to-Equity Ratio	−3,02	−1,97	−4,41	8
Operating Profit Margin	1,12 %	−2,21 %	−1,98 %	−0,92 %
Current Ratio	0,94	0,89	0,79	0,97
Quick Ratio	0,94	1,11	0,79	0,97
Equity Ratio	−0,14	−0,18	−0,14	0,01
Gross Profit Margin	56,14 %	45,72 %	46,09 %	47,44 %