HUSAGER AS

2966 SLIDRE

Finances

Share Ownership

Return on Equity

120,88 %

Current Ratio

11,46

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 805 000	498 000	328 000	299 000
Net Income	6 594 000	117 000	−93 000	−230 000
Total Assets	6 772 000	4 675 000	5 074 000	5 023 000
Total Equity	5 455 000	−758 000	−875 000	−782 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 805 000	498 000	328 000	299 000
Expenditure	296 000	371 000	223 000	210 000
Operating Profit	7 509 000	127 000	105 000	89 000
Financial Income	82 000	12 000	11 000	12 000
Financial Costs	105 000	52 000	209 000	331 000
Financial Balance	−23 000	−40 000	−198 000	−319 000
Earnings Before Tax	7 487 000	87 000	−93 000	−230 000
Tax	893 000	19 000	0	0
Net Income	6 594 000	117 000	−93 000	−230 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	4 611 000	4 689 000	4 768 000
Total Current Assets	6 772 000	64 000	385 000	255 000
Total Assets	6 772 000	4 675 000	5 074 000	5 023 000
Total Retained Equity	3 655 000	−2 058 000	−2 175 000	−2 082 000
Total Equity	5 455 000	−758 000	−875 000	−782 000
Total Long-Term Debt	727 000	5 089 000	5 361 000	5 325 000
Total Current Debt	591 000	345 000	588 000	481 000
Total Equity and Debt	6 772 000	4 675 000	5 074 000	5 023 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	383 000	328 000	299 000
Other Income	7 805 000	114 000	0	0
Revenue	7 805 000	498 000	328 000	299 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	78 000	79 000	81 000
Impairment	0	0	0	0
Expenditure	296 000	371 000	223 000	210 000
Operating Profit	7 509 000	127 000	105 000	89 000
Financial Income	82 000	12 000	11 000	12 000
Financial Costs	105 000	52 000	209 000	331 000
Financial Balance	−23 000	−40 000	−198 000	−319 000
Dividends	381 000	0	0	0
Net Income	6 594 000	117 000	−93 000	−230 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	3 947 000	4 012 000	4 077 000
Machinery and Plant Facilities	0	664 000	677 000	691 000
Fixtures	0	0	0	0
Total Tangible Assets	0	4 611 000	4 689 000	4 768 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	4 611 000	4 689 000	4 768 000
Stock	0	0	0	0
Total Investments	5 040 000	0	0	0
Cash, Bank	1 708 000	29 000	65 000	49 000
Total Current Assets	6 772 000	64 000	385 000	255 000
Total Assets	6 772 000	4 675 000	5 074 000	5 023 000
Total Equity	5 455 000	−758 000	−875 000	−782 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	727 000	5 089 000	5 361 000	5 325 000
Creditors	11 000	271 000	445 000	405 000
Unpaid Taxes	0	74 000	144 000	76 000
Dividends	381 000	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	591 000	345 000	588 000	481 000
Total Equity and Debt	6 772 000	4 675 000	5 074 000	5 023 000

Financial indicators	2022	2021	2020	2019
Return on Equity	120,88 %	−15,44 %	10,63 %	29,41 %
Debt-to-Equity Ratio	0,13	−6,71	−6,13	−6,81
Operating Profit Margin	96,21 %	25,5 %	32,01 %	29,77 %
Current Ratio	11,46	0,19	0,65	0,53
Quick Ratio	11,46	0,19	0,65	0,53
Equity Ratio	0,81	−0,16	−0,17	−0,16
Gross Profit Margin	100 %	100 %	100 %	100 %