HUSARFISK AS

6475 MIDSUND

Finances

Share Ownership

Return on Equity

24,43 %

Current Ratio

0,68

Debt-to-Equity Ratio

6,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 789 000	1 006 000	1 241 000	1 134 000
Net Income	54 000	−106 000	−23 000	−101 000
Total Assets	2 454 000	2 490 000	2 561 000	2 447 000
Total Equity	221 000	−81 000	−256 000	−233 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 789 000	1 006 000	1 241 000	1 134 000
Expenditure	1 636 000	1 066 000	1 176 000	1 143 000
Operating Profit	153 000	−60 000	65 000	−8 000
Financial Income	4 000	4 000	4 000	5 000
Financial Costs	33 000	50 000	92 000	97 000
Financial Balance	−29 000	−46 000	−88 000	−92 000
Earnings Before Tax	123 000	−106 000	−23 000	−101 000
Tax	69 000	0	0	0
Net Income	54 000	−106 000	−23 000	−101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 915 000	1 981 000	2 095 000	2 350 000
Total Current Assets	539 000	509 000	466 000	97 000
Total Assets	2 454 000	2 490 000	2 561 000	2 447 000
Total Retained Equity	−608 000	−662 000	−556 000	−533 000
Total Equity	221 000	−81 000	−256 000	−233 000
Total Long-Term Debt	1 439 000	1 888 000	2 078 000	1 520 000
Total Current Debt	794 000	684 000	739 000	1 160 000
Total Equity and Debt	2 454 000	2 490 000	2 561 000	2 447 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 789 000	1 006 000	1 212 000	1 134 000
Other Income	0	0	29 000	0
Revenue	1 789 000	1 006 000	1 241 000	1 134 000
Cost of Goods Sold	0	0	0	0
Salary Costs	668 000	370 000	455 000	518 000
Depreciation	188 000	184 000	224 000	231 000
Impairment	0	0	0	0
Expenditure	1 636 000	1 066 000	1 176 000	1 143 000
Operating Profit	153 000	−60 000	65 000	−8 000
Financial Income	4 000	4 000	4 000	5 000
Financial Costs	33 000	50 000	92 000	97 000
Financial Balance	−29 000	−46 000	−88 000	−92 000
Dividends	0	0	0	0
Net Income	54 000	−106 000	−23 000	−101 000

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	312 000	266 000	268 000	411 000
Total Tangible Assets	1 915 000	1 981 000	2 095 000	2 350 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 915 000	1 981 000	2 095 000	2 350 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	217 000	124 000	395 000	22 000
Total Current Assets	539 000	509 000	466 000	97 000
Total Assets	2 454 000	2 490 000	2 561 000	2 447 000
Total Equity	221 000	−81 000	−256 000	−233 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 439 000	1 888 000	2 078 000	1 520 000
Creditors	159 000	21 000	38 000	200 000
Unpaid Taxes	173 000	109 000	167 000	60 000
Dividends	0	0	0	0
Other Current Debt	463 000	554 000	534 000	900 000
Total Current Debt	794 000	684 000	739 000	1 160 000
Total Equity and Debt	2 454 000	2 490 000	2 561 000	2 447 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,43 %	130,86 %	8,98 %	43,35 %
Debt-to-Equity Ratio	6,51	−23,31	−8,12	−6,52
Operating Profit Margin	8,55 %	−5,96 %	5,24 %	−0,71 %
Current Ratio	0,68	0,74	0,63	0,08
Quick Ratio	0,68	0,74	0,63	0,08
Equity Ratio	0,09	−0,03	−0,1	−0,1
Gross Profit Margin	100 %	100 %	100 %	100 %