HUSBY ENTREPRENØR AS

1914 YTRE ENEBAKK

Finances

Return on Equity

8,81 %

Current Ratio

5,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 900 000	2 964 000	2 821 000	2 553 000
Net Income	760 000	952 000	1 586 000	871 000
Total Assets	9 168 000	8 474 000	7 527 000	6 445 000
Total Equity	8 630 000	7 870 000	6 918 000	5 932 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 900 000	2 964 000	2 821 000	2 553 000
Expenditure	1 543 000	1 836 000	1 475 000	1 441 000
Operating Profit	1 356 000	1 129 000	1 345 000	1 112 000
Financial Income	20 000	121 000	548 000	12 000
Financial Costs	305 000	1 000	0	1 000
Financial Balance	−285 000	120 000	548 000	11 000
Earnings Before Tax	1 071 000	1 248 000	1 892 000	1 124 000
Tax	311 000	296 000	307 000	253 000
Net Income	760 000	952 000	1 586 000	871 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 223 000	3 917 000	4 351 000	2 474 000
Total Current Assets	2 946 000	4 557 000	3 176 000	3 971 000
Total Assets	9 168 000	8 474 000	7 527 000	6 445 000
Total Retained Equity	8 530 000	7 770 000	6 818 000	5 832 000
Total Equity	8 630 000	7 870 000	6 918 000	5 932 000
Total Long-Term Debt	0	0	4 000	6 000
Total Current Debt	539 000	604 000	606 000	506 000
Total Equity and Debt	9 168 000	8 474 000	7 527 000	6 445 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 677 000	2 964 000	2 821 000	2 553 000
Other Income	222 000	0	0	0
Revenue	2 900 000	2 964 000	2 821 000	2 553 000
Cost of Goods Sold	108 000	32 000	0	0
Salary Costs	903 000	1 223 000	1 016 000	1 070 000
Depreciation	179 000	231 000	196 000	93 000
Impairment	0	0	0	0
Expenditure	1 543 000	1 836 000	1 475 000	1 441 000
Operating Profit	1 356 000	1 129 000	1 345 000	1 112 000
Financial Income	20 000	121 000	548 000	12 000
Financial Costs	305 000	1 000	0	1 000
Financial Balance	−285 000	120 000	548 000	11 000
Dividends	0	0	600 000	0
Net Income	760 000	952 000	1 586 000	871 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	0	0	0
Real Eastate	5 758 000	2 658 000	2 144 000	2 144 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	52 000	545 000	776 000	280 000
Total Tangible Assets	5 810 000	3 202 000	2 920 000	2 424 000
Total Fiancial Fixed Assets	407 000	715 000	1 432 000	50 000
Total Fixed Assets	6 223 000	3 917 000	4 351 000	2 474 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 385 000	3 931 000	2 218 000	3 391 000
Total Current Assets	2 946 000	4 557 000	3 176 000	3 971 000
Total Assets	9 168 000	8 474 000	7 527 000	6 445 000
Total Equity	8 630 000	7 870 000	6 918 000	5 932 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	4 000	6 000
Creditors	−6 000	0	7 000	5 000
Unpaid Taxes	167 000	199 000	198 000	164 000
Dividends	0	0	600 000	0
Other Current Debt	61 000	105 000	91 000	77 000
Total Current Debt	539 000	604 000	606 000	506 000
Total Equity and Debt	9 168 000	8 474 000	7 527 000	6 445 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,81 %	12,1 %	22,93 %	14,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	46,76 %	38,09 %	47,68 %	43,56 %
Current Ratio	5,47	7,54	5,24	7,85
Quick Ratio	5,47	7,54	5,24	7,85
Equity Ratio	0,94	0,93	0,92	0,92
Gross Profit Margin	96,28 %	98,92 %	100 %	100 %