HUSVÆR EIENDOM AS

8842 BRASØY

Finances

Share Ownership

Return on Equity

2,07 %

Current Ratio

0,02

Debt-to-Equity Ratio

3,46

Key figures (NOK)	2022	2021	2020
Revenue	690 000	708 000	495 000
Net Income	33 000	117 000	117 000
Total Assets	7 556 000	6 433 000	5 952 000
Total Equity	1 596 000	1 313 000	1 197 000

Income (NOK)	2022	2021	2020
Revenue	690 000	708 000	495 000
Expenditure	416 000	347 000	138 000
Operating Profit	274 000	361 000	357 000
Financial Income	20 000	23 000	0
Financial Costs	252 000	235 000	207 000
Financial Balance	−232 000	−212 000	−207 000
Earnings Before Tax	42 000	149 000	149 000
Tax	9 000	33 000	33 000
Net Income	33 000	117 000	117 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	7 549 000	6 427 000	5 667 000
Total Current Assets	7 000	7 000	285 000
Total Assets	7 556 000	6 433 000	5 952 000
Total Retained Equity	266 000	233 000	117 000
Total Equity	1 596 000	1 313 000	1 197 000
Total Long-Term Debt	5 529 000	4 695 000	4 713 000
Total Current Debt	430 000	426 000	42 000
Total Equity and Debt	7 556 000	6 433 000	5 952 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	48 000	0
Other Income	690 000	660 000	495 000
Revenue	690 000	708 000	495 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	176 000	124 000	88 000
Impairment	0	0	0
Expenditure	416 000	347 000	138 000
Operating Profit	274 000	361 000	357 000
Financial Income	20 000	23 000	0
Financial Costs	252 000	235 000	207 000
Financial Balance	−232 000	−212 000	−207 000
Dividends	0	0	0
Net Income	33 000	117 000	117 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	6 459 000	5 396 000	5 490 000
Machinery and Plant Facilities	0	0	0
Fixtures	361 000	376 000	176 000
Total Tangible Assets	6 820 000	5 772 000	5 667 000
Total Fiancial Fixed Assets	729 000	655 000	0
Total Fixed Assets	7 549 000	6 427 000	5 667 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 000	1 000	2 000
Total Current Assets	7 000	7 000	285 000
Total Assets	7 556 000	6 433 000	5 952 000
Total Equity	1 596 000	1 313 000	1 197 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	5 529 000	4 695 000	4 713 000
Creditors	115 000	91 000	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	316 000	335 000	42 000
Total Current Debt	430 000	426 000	42 000
Total Equity and Debt	7 556 000	6 433 000	5 952 000

Financial indicators	2022	2021	2020
Return on Equity	2,07 %	8,91 %	9,77 %
Debt-to-Equity Ratio	3,46	3,58	3,94
Operating Profit Margin	39,71 %	50,99 %	72,12 %
Current Ratio	0,02	0,02	6,79
Quick Ratio	0,02	0,02	6,79
Equity Ratio	0,21	0,2	0,2
Gross Profit Margin	100 %	100 %	100 %