HUSMESTERN AS

0491 OSLO

Finances

Share Ownership

Return on Equity

11,99 %

Current Ratio

3,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 083 000	5 741 000	3 720 000	4 088 000
Net Income	484 000	384 000	74 000	50 000
Total Assets	5 382 000	4 991 000	4 231 000	3 995 000
Total Equity	4 036 000	3 553 000	3 169 000	3 095 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 083 000	5 741 000	3 720 000	4 088 000
Expenditure	5 475 000	5 227 000	3 621 000	4 039 000
Operating Profit	608 000	514 000	99 000	49 000
Financial Income	6 000	6 000	7 000	7 000
Financial Costs	0	0	0	0
Financial Balance	6 000	6 000	7 000	7 000
Earnings Before Tax	613 000	520 000	106 000	55 000
Tax	130 000	136 000	32 000	5 000
Net Income	484 000	384 000	74 000	50 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	654 000	530 000	898 000	1 267 000
Total Current Assets	4 728 000	4 460 000	3 333 000	2 728 000
Total Assets	5 382 000	4 991 000	4 231 000	3 995 000
Total Retained Equity	3 936 000	3 453 000	3 069 000	2 995 000
Total Equity	4 036 000	3 553 000	3 169 000	3 095 000
Total Long-Term Debt	0	0	0	5 000
Total Current Debt	1 346 000	1 438 000	1 062 000	895 000
Total Equity and Debt	5 382 000	4 991 000	4 231 000	3 995 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 083 000	5 741 000	3 720 000	3 930 000
Other Income	0	0	0	159 000
Revenue	6 083 000	5 741 000	3 720 000	4 088 000
Cost of Goods Sold	1 690 000	1 904 000	958 000	1 026 000
Salary Costs	2 530 000	2 425 000	1 702 000	1 967 000
Depreciation	222 000	367 000	369 000	303 000
Impairment	0	0	0	0
Expenditure	5 475 000	5 227 000	3 621 000	4 039 000
Operating Profit	608 000	514 000	99 000	49 000
Financial Income	6 000	6 000	7 000	7 000
Financial Costs	0	0	0	0
Financial Balance	6 000	6 000	7 000	7 000
Dividends	0	0	0	0
Net Income	484 000	384 000	74 000	50 000

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	654 000	530 000	898 000	1 267 000
Total Tangible Assets	654 000	530 000	898 000	1 267 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	654 000	530 000	898 000	1 267 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 306 000	3 707 000	2 634 000	2 435 000
Total Current Assets	4 728 000	4 460 000	3 333 000	2 728 000
Total Assets	5 382 000	4 991 000	4 231 000	3 995 000
Total Equity	4 036 000	3 553 000	3 169 000	3 095 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	5 000
Creditors	173 000	157 000	142 000	141 000
Unpaid Taxes	416 000	542 000	343 000	298 000
Dividends	0	0	0	0
Other Current Debt	627 000	603 000	540 000	456 000
Total Current Debt	1 346 000	1 438 000	1 062 000	895 000
Total Equity and Debt	5 382 000	4 991 000	4 231 000	3 995 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,99 %	10,81 %	2,34 %	1,62 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10 %	8,95 %	2,66 %	1,2 %
Current Ratio	3,51	3,1	3,14	3,05
Quick Ratio	3,51	3,1	3,14	3,05
Equity Ratio	0,75	0,71	0,75	0,77
Gross Profit Margin	72,22 %	66,84 %	74,25 %	74,9 %