BUSKERUDVEIEN EIENDOMSINVEST AS

0161 OSLO

Finances

Share Ownership

Return on Equity

12,28 %

Current Ratio

0,85

Debt-to-Equity Ratio

2,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 051 000	3 868 000	3 828 000	3 767 000
Net Income	1 302 000	1 456 000	1 032 000	792 000
Total Assets	37 352 000	41 487 000	40 299 000	38 655 000
Total Equity	10 601 000	10 299 000	9 343 000	8 311 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 051 000	3 868 000	3 828 000	3 767 000
Expenditure	1 045 000	1 060 000	1 448 000	1 494 000
Operating Profit	3 006 000	2 807 000	2 380 000	2 273 000
Financial Income	0	0	1 000	0
Financial Costs	1 238 000	850 000	979 000	1 200 000
Financial Balance	−1 238 000	−850 000	−978 000	−1 200 000
Earnings Before Tax	1 768 000	1 957 000	1 401 000	1 074 000
Tax	466 000	501 000	369 000	282 000
Net Income	1 302 000	1 456 000	1 032 000	792 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 615 000	37 313 000	38 011 000	38 487 000
Total Current Assets	737 000	4 175 000	2 288 000	169 000
Total Assets	37 352 000	41 487 000	40 299 000	38 655 000
Total Retained Equity	4 381 000	3 079 000	3 645 000	4 227 000
Total Equity	10 601 000	10 299 000	9 343 000	8 311 000
Total Long-Term Debt	25 879 000	27 204 000	28 433 000	29 538 000
Total Current Debt	872 000	3 984 000	2 523 000	806 000
Total Equity and Debt	37 352 000	41 487 000	40 299 000	38 655 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 051 000	3 868 000	3 828 000	3 767 000
Other Income	0	0	0	0
Revenue	4 051 000	3 868 000	3 828 000	3 767 000
Cost of Goods Sold	0	0	0	0
Salary Costs	40 000	40 000	40 000	40 000
Depreciation	698 000	698 000	684 000	627 000
Impairment	0	0	0	0
Expenditure	1 045 000	1 060 000	1 448 000	1 494 000
Operating Profit	3 006 000	2 807 000	2 380 000	2 273 000
Financial Income	0	0	1 000	0
Financial Costs	1 238 000	850 000	979 000	1 200 000
Financial Balance	−1 238 000	−850 000	−978 000	−1 200 000
Dividends	1 000 000	500 000	0	0
Net Income	1 302 000	1 456 000	1 032 000	792 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	36 615 000	37 313 000	38 011 000	38 487 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	36 615 000	37 313 000	38 011 000	38 487 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	36 615 000	37 313 000	38 011 000	38 487 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	627 000	839 000	648 000	63 000
Total Current Assets	737 000	4 175 000	2 288 000	169 000
Total Assets	37 352 000	41 487 000	40 299 000	38 655 000
Total Equity	10 601 000	10 299 000	9 343 000	8 311 000
Short-Term Group Debt	0	2 592 000	2 069 000	0
Total Long-Term Debt	25 879 000	27 204 000	28 433 000	29 538 000
Creditors	146 000	170 000	347 000	144 000
Unpaid Taxes	0	0	0	0
Dividends	1 000 000	500 000	0	0
Other Current Debt	205 000	1 222 000	107 000	273 000
Total Current Debt	872 000	3 984 000	2 523 000	806 000
Total Equity and Debt	37 352 000	41 487 000	40 299 000	38 655 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,28 %	14,14 %	11,05 %	9,53 %
Debt-to-Equity Ratio	2,44	2,64	3,04	3,55
Operating Profit Margin	74,2 %	72,57 %	62,17 %	60,34 %
Current Ratio	0,85	1,05	0,91	0,21
Quick Ratio	0,85	1,05	0,91	0,21
Equity Ratio	0,28	0,25	0,23	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %