HUSKYFARM INNSET AS

9360 BARDU

Finances

Share Ownership

Return on Equity

9,48 %

Current Ratio

1,44

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020
Revenue	3 520 000	2 072 000	2 421 000
Net Income	416 000	339 000	−25 000
Total Assets	6 275 000	5 994 000	5 429 000
Total Equity	4 386 000	4 020 000	3 729 000

Income (NOK)	2022	2021	2020
Revenue	3 520 000	2 072 000	2 421 000
Expenditure	3 011 000	1 688 000	2 472 000
Operating Profit	509 000	384 000	−51 000
Financial Income	60 000	70 000	60 000
Financial Costs	36 000	20 000	41 000
Financial Balance	24 000	50 000	19 000
Earnings Before Tax	533 000	434 000	−32 000
Tax	117 000	96 000	−7 000
Net Income	416 000	339 000	−25 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	4 050 000	3 788 000	3 616 000
Total Current Assets	2 225 000	2 206 000	1 814 000
Total Assets	6 275 000	5 994 000	5 429 000
Total Retained Equity	617 000	251 000	−25 000
Total Equity	4 386 000	4 020 000	3 729 000
Total Long-Term Debt	341 000	353 000	385 000
Total Current Debt	1 548 000	1 621 000	1 316 000
Total Equity and Debt	6 275 000	5 994 000	5 429 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 240 000	1 121 000	2 265 000
Other Income	280 000	951 000	156 000
Revenue	3 520 000	2 072 000	2 421 000
Cost of Goods Sold	724 000	430 000	1 000 000
Salary Costs	1 009 000	212 000	327 000
Depreciation	453 000	358 000	312 000
Impairment	0	0	0
Expenditure	3 011 000	1 688 000	2 472 000
Operating Profit	509 000	384 000	−51 000
Financial Income	60 000	70 000	60 000
Financial Costs	36 000	20 000	41 000
Financial Balance	24 000	50 000	19 000
Dividends	50 000	48 000	0
Net Income	416 000	339 000	−25 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	203 000	151 000	0
Real Eastate	3 006 000	3 118 000	2 938 000
Machinery and Plant Facilities	684 000	337 000	465 000
Fixtures	145 000	170 000	213 000
Total Tangible Assets	3 836 000	3 625 000	3 616 000
Total Fiancial Fixed Assets	12 000	12 000	0
Total Fixed Assets	4 050 000	3 788 000	3 616 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	2 104 000	2 153 000	1 654 000
Total Current Assets	2 225 000	2 206 000	1 814 000
Total Assets	6 275 000	5 994 000	5 429 000
Total Equity	4 386 000	4 020 000	3 729 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	341 000	353 000	385 000
Creditors	142 000	119 000	92 000
Unpaid Taxes	57 000	13 000	18 000
Dividends	50 000	48 000	0
Other Current Debt	1 170 000	1 314 000	1 188 000
Total Current Debt	1 548 000	1 621 000	1 316 000
Total Equity and Debt	6 275 000	5 994 000	5 429 000

Financial indicators	2022	2021	2020
Return on Equity	9,48 %	8,43 %	−0,67 %
Debt-to-Equity Ratio	0,08	0,09	0,1
Operating Profit Margin	14,46 %	18,53 %	−2,11 %
Current Ratio	1,44	1,36	1,38
Quick Ratio	1,44	1,36	1,38
Equity Ratio	0,7	0,67	0,69
Gross Profit Margin	79,43 %	79,25 %	58,69 %