HUSBONDEN AS

1339 VØYENENGA

Finances

Share Ownership

Return on Equity

69,16 %

Current Ratio

−0,21

Debt-to-Equity Ratio

−2,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	774 000	257 000	0	0
Net Income	−157 000	−432 000	−68 000	−7 000
Total Assets	592 000	738 000	5 000	30 000
Total Equity	−227 000	−70 000	30 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	774 000	257 000	0	0
Expenditure	844 000	763 000	67 000	7 000
Operating Profit	−115 000	−399 000	−67 000	−7 000
Financial Income	0	0	0	0
Financial Costs	42 000	27 000	1 000	0
Financial Balance	−42 000	−27 000	−1 000	0
Earnings Before Tax	−157 000	−426 000	−68 000	−7 000
Tax	0	7 000	0	0
Net Income	−157 000	−432 000	−68 000	−7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	659 000	655 000	0	0
Total Current Assets	−67 000	83 000	5 000	30 000
Total Assets	592 000	738 000	5 000	30 000
Total Retained Equity	−657 000	−500 000	0	0
Total Equity	−227 000	−70 000	30 000	30 000
Total Long-Term Debt	505 000	628 000	50 000	0
Total Current Debt	315 000	180 000	0	0
Total Equity and Debt	592 000	738 000	80 000	30 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	703 000	257 000	0	0
Other Income	71 000	0	0	0
Revenue	774 000	257 000	0	0
Cost of Goods Sold	103 000	181 000	0	0
Salary Costs	23 000	104 000	0	0
Depreciation	96 000	46 000	0	0
Impairment	0	0	0	0
Expenditure	844 000	763 000	67 000	7 000
Operating Profit	−115 000	−399 000	−67 000	−7 000
Financial Income	0	0	0	0
Financial Costs	42 000	27 000	1 000	0
Financial Balance	−42 000	−27 000	−1 000	0
Dividends	0	0	0	0
Net Income	−157 000	−432 000	−68 000	−7 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	111 000	124 000	0	0
Machinery and Plant Facilities	15 000	19 000	0	0
Fixtures	533 000	512 000	0	0
Total Tangible Assets	659 000	655 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	659 000	655 000	0	0
Stock	62 000	107 000	0	0
Total Investments	0	0	0	0
Cash, Bank	−173 000	−63 000	5 000	30 000
Total Current Assets	−67 000	83 000	5 000	30 000
Total Assets	592 000	738 000	5 000	30 000
Total Equity	−227 000	−70 000	30 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	505 000	628 000	50 000	0
Creditors	235 000	108 000	0	0
Unpaid Taxes	0	6 000	0	0
Dividends	0	0	0	0
Other Current Debt	80 000	67 000	0	0
Total Current Debt	315 000	180 000	0	0
Total Equity and Debt	592 000	738 000	80 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	69,16 %	617,14 %	−226,67 %	−23,33 %
Debt-to-Equity Ratio	−2,22	−8,97	1,67	0
Operating Profit Margin	−14,86 %	−155,25 %	-	-
Current Ratio	−0,21	0,46	-	-
Quick Ratio	−0,26	1,14	-	-
Equity Ratio	−0,38	−0,09	6	1
Gross Profit Margin	86,69 %	29,57 %	-	-