HUSØYVEIEN 31 AS

4262 AVALDSNES

Finances

Share Ownership

Return on Equity

73,66 %

Current Ratio

0,15

Debt-to-Equity Ratio

17,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 083 000	7 833 000	6 006 000	3 245 000
Net Income	2 330 000	2 892 000	1 947 000	892 000
Total Assets	72 219 000	74 662 000	75 256 000	34 222 000
Total Equity	3 163 000	3 181 000	2 760 000	3 463 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 083 000	7 833 000	6 006 000	3 245 000
Expenditure	3 016 000	2 841 000	2 217 000	1 151 000
Operating Profit	5 067 000	4 992 000	3 790 000	2 094 000
Financial Income	6 000	0	3 000	1 000
Financial Costs	2 087 000	1 285 000	1 297 000	952 000
Financial Balance	−2 081 000	−1 285 000	−1 294 000	−951 000
Earnings Before Tax	2 987 000	3 707 000	2 496 000	1 143 000
Tax	657 000	816 000	549 000	251 000
Net Income	2 330 000	2 892 000	1 947 000	892 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	70 237 000	71 399 000	73 260 000	33 980 000
Total Current Assets	1 982 000	3 263 000	1 995 000	242 000
Total Assets	72 219 000	74 662 000	75 256 000	34 222 000
Total Retained Equity	0	421 000	0	−3 900 000
Total Equity	3 163 000	3 181 000	2 760 000	3 463 000
Total Long-Term Debt	56 000 000	59 200 000	62 400 000	28 675 000
Total Current Debt	13 056 000	12 281 000	10 096 000	2 085 000
Total Equity and Debt	72 219 000	74 662 000	75 256 000	34 222 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 083 000	0	6 006 000	35 000
Other Income	0	7 833 000	0	3 210 000
Revenue	8 083 000	7 833 000	6 006 000	3 245 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	2 656 000	2 303 000	1 979 000	1 028 000
Impairment	0	0	0	0
Expenditure	3 016 000	2 841 000	2 217 000	1 151 000
Operating Profit	5 067 000	4 992 000	3 790 000	2 094 000
Financial Income	6 000	0	3 000	1 000
Financial Costs	2 087 000	1 285 000	1 297 000	952 000
Financial Balance	−2 081 000	−1 285 000	−1 294 000	−951 000
Dividends	0	0	0	0
Net Income	2 330 000	2 892 000	1 947 000	892 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	584 000	579 000	697 000	499 000
Real Eastate	69 454 000	70 465 000	72 053 000	32 833 000
Machinery and Plant Facilities	0	0	0	11 000
Fixtures	200 000	355 000	510 000	638 000
Total Tangible Assets	69 654 000	70 821 000	72 563 000	33 481 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	70 237 000	71 399 000	73 260 000	33 980 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 982 000	3 364 000	1 219 000	232 000
Total Current Assets	1 982 000	3 263 000	1 995 000	242 000
Total Assets	72 219 000	74 662 000	75 256 000	34 222 000
Total Equity	3 163 000	3 181 000	2 760 000	3 463 000
Short-Term Group Debt	3 010 000	4 187 000	4 417 000	1 783 000
Total Long-Term Debt	56 000 000	59 200 000	62 400 000	28 675 000
Creditors	134 000	443 000	363 000	135 000
Unpaid Taxes	335 000	311 000	181 000	73 000
Dividends	0	0	0	0
Other Current Debt	9 578 000	7 340 000	5 136 000	94 000
Total Current Debt	13 056 000	12 281 000	10 096 000	2 085 000
Total Equity and Debt	72 219 000	74 662 000	75 256 000	34 222 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,66 %	90,91 %	70,54 %	25,76 %
Debt-to-Equity Ratio	17,7	18,61	22,61	8,28
Operating Profit Margin	62,69 %	63,73 %	63,1 %	64,53 %
Current Ratio	0,15	0,27	0,2	0,12
Quick Ratio	0,15	0,27	0,2	0,12
Equity Ratio	0,04	0,04	0,04	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %