BUSKERUD BOLIGUTVIKLING AS

3370 VIKERSUND

Finances

Return on Equity

−4,62 %

Current Ratio

27,74

Debt-to-Equity Ratio

2,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	39 496 000	41 925 000	50 697 000	3 992 000
Net Income	−1 075 000	2 887 000	3 273 000	−450 000
Total Assets	91 372 000	98 954 000	68 414 000	46 545 000
Total Equity	23 265 000	24 340 000	22 896 000	21 785 000

Income (NOK)	2022	2021	2020	2019
Revenue	39 496 000	41 925 000	50 697 000	3 992 000
Expenditure	37 011 000	37 783 000	44 912 000	3 960 000
Operating Profit	2 485 000	4 142 000	5 785 000	32 000
Financial Income	165 000	1 005 000	9 000	3 000
Financial Costs	4 020 000	1 719 000	1 631 000	613 000
Financial Balance	−3 855 000	−714 000	−1 622 000	−610 000
Earnings Before Tax	−1 370 000	3 429 000	4 164 000	−577 000
Tax	−295 000	541 000	891 000	−127 000
Net Income	−1 075 000	2 887 000	3 273 000	−450 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 143 000	39 278 000	35 337 000	33 725 000
Total Current Assets	54 229 000	59 676 000	33 078 000	12 821 000
Total Assets	91 372 000	98 954 000	68 414 000	46 545 000
Total Retained Equity	3 950 000	5 025 000	3 581 000	2 470 000
Total Equity	23 265 000	24 340 000	22 896 000	21 785 000
Total Long-Term Debt	66 152 000	69 904 000	41 239 000	20 644 000
Total Current Debt	1 955 000	4 710 000	4 279 000	4 116 000
Total Equity and Debt	91 372 000	98 954 000	68 414 000	46 545 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	37 999 000	40 163 000	48 801 000	2 656 000
Other Income	1 497 000	1 762 000	1 896 000	1 336 000
Revenue	39 496 000	41 925 000	50 697 000	3 992 000
Cost of Goods Sold	34 216 000	35 078 000	42 785 000	2 412 000
Salary Costs	1 116 000	1 165 000	459 000	48 000
Depreciation	396 000	402 000	365 000	288 000
Impairment	0	0	0	0
Expenditure	37 011 000	37 783 000	44 912 000	3 960 000
Operating Profit	2 485 000	4 142 000	5 785 000	32 000
Financial Income	165 000	1 005 000	9 000	3 000
Financial Costs	4 020 000	1 719 000	1 631 000	613 000
Financial Balance	−3 855 000	−714 000	−1 622 000	−610 000
Dividends	0	1 443 000	1 650 000	0
Net Income	−1 075 000	2 887 000	3 273 000	−450 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	162 000	0	0	188 000
Real Eastate	35 602 000	35 998 000	33 958 000	33 537 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	35 602 000	35 998 000	33 958 000	33 537 000
Total Fiancial Fixed Assets	1 379 000	3 280 000	1 379 000	0
Total Fixed Assets	37 143 000	39 278 000	35 337 000	33 725 000
Stock	51 931 000	57 670 000	28 332 000	12 635 000
Total Investments	0	0	0	0
Cash, Bank	1 055 000	966 000	162 000	182 000
Total Current Assets	54 229 000	59 676 000	33 078 000	12 821 000
Total Assets	91 372 000	98 954 000	68 414 000	46 545 000
Total Equity	23 265 000	24 340 000	22 896 000	21 785 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	66 152 000	69 904 000	41 239 000	20 644 000
Creditors	203 000	2 627 000	143 000	1 825 000
Unpaid Taxes	51 000	72 000	56 000	14 000
Dividends	0	1 443 000	1 650 000	0
Other Current Debt	1 701 000	150 000	1 736 000	2 277 000
Total Current Debt	1 955 000	4 710 000	4 279 000	4 116 000
Total Equity and Debt	91 372 000	98 954 000	68 414 000	46 545 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,62 %	11,86 %	14,3 %	−2,07 %
Debt-to-Equity Ratio	2,84	2,87	1,8	0,95
Operating Profit Margin	6,29 %	9,88 %	11,41 %	0,8 %
Current Ratio	27,74	12,67	7,73	3,11
Quick Ratio	−1,09	−1,13	−1,38	−1,5
Equity Ratio	0,25	0,25	0,33	0,47
Gross Profit Margin	13,37 %	16,33 %	15,61 %	39,58 %