HUSVÆR AS

7041 TRONDHEIM

Finances

Share Ownership

Return on Equity

55,85 %

Current Ratio

18,82

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 415 000	1 009 000	945 000	975 000
Net Income	1 939 000	485 000	500 000	550 000
Total Assets	4 165 000	3 006 000	2 810 000	851 000
Total Equity	3 472 000	1 533 000	1 048 000	548 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 415 000	1 009 000	945 000	975 000
Expenditure	632 000	555 000	315 000	258 000
Operating Profit	2 784 000	453 000	629 000	717 000
Financial Income	0	179 000	62 000	1 000
Financial Costs	241 000	60 000	68 000	6 000
Financial Balance	−241 000	119 000	−6 000	−5 000
Earnings Before Tax	2 542 000	572 000	623 000	712 000
Tax	604 000	86 000	124 000	161 000
Net Income	1 939 000	485 000	500 000	550 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	909 000	1 168 000	478 000	45 000
Total Current Assets	3 256 000	1 838 000	2 332 000	806 000
Total Assets	4 165 000	3 006 000	2 810 000	851 000
Total Retained Equity	3 442 000	1 503 000	1 018 000	518 000
Total Equity	3 472 000	1 533 000	1 048 000	548 000
Total Long-Term Debt	520 000	1 241 000	1 637 000	0
Total Current Debt	173 000	231 000	125 000	302 000
Total Equity and Debt	4 165 000	3 006 000	2 810 000	851 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	464 000	615 000	0	0
Other Income	2 951 000	394 000	945 000	975 000
Revenue	3 415 000	1 009 000	945 000	975 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	211 000	166 000	65 000	14 000
Impairment	0	0	0	17 000
Expenditure	632 000	555 000	315 000	258 000
Operating Profit	2 784 000	453 000	629 000	717 000
Financial Income	0	179 000	62 000	1 000
Financial Costs	241 000	60 000	68 000	6 000
Financial Balance	−241 000	119 000	−6 000	−5 000
Dividends	0	0	0	589 000
Net Income	1 939 000	485 000	500 000	550 000

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	9 000	20 000	31 000	0
Total Tangible Assets	909 000	1 168 000	478 000	45 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	909 000	1 168 000	478 000	45 000
Stock	0	0	0	0
Total Investments	1 022 000	1 212 000	1 061 000	0
Cash, Bank	2 209 000	553 000	1 249 000	697 000
Total Current Assets	3 256 000	1 838 000	2 332 000	806 000
Total Assets	4 165 000	3 006 000	2 810 000	851 000
Total Equity	3 472 000	1 533 000	1 048 000	548 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	520 000	1 241 000	1 637 000	0
Creditors	8 000	6 000	0	−97 000
Unpaid Taxes	0	0	0	210 000
Dividends	0	0	0	589 000
Other Current Debt	73 000	144 000	5 000	29 000
Total Current Debt	173 000	231 000	125 000	302 000
Total Equity and Debt	4 165 000	3 006 000	2 810 000	851 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,85 %	31,64 %	47,71 %	100,36 %
Debt-to-Equity Ratio	0,15	0,81	1,56	0
Operating Profit Margin	81,52 %	44,9 %	66,56 %	73,54 %
Current Ratio	18,82	7,96	18,66	2,67
Quick Ratio	18,82	7,96	18,66	2,67
Equity Ratio	0,83	0,51	0,37	0,64
Gross Profit Margin	100 %	100 %	100 %	100 %