BUSKERUD BIL DEMONTERING AS

3300 HOKKSUND

Finances

Share Ownership

Return on Equity

−188,24 %

Current Ratio

0,5

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 512 000	144 000	527 000	680 000
Net Income	192 000	−93 000	−106 000	−127 000
Total Assets	4 794 000	4 838 000	4 871 000	5 060 000
Total Equity	−102 000	−294 000	−200 000	−94 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 512 000	144 000	527 000	680 000
Expenditure	1 319 000	237 000	544 000	809 000
Operating Profit	192 000	−93 000	−98 000	−128 000
Financial Income	0	0	0	0
Financial Costs	0	0	8 000	0
Financial Balance	0	0	−8 000	0
Earnings Before Tax	192 000	−93 000	−106 000	−128 000
Tax	0	0	0	−1 000
Net Income	192 000	−93 000	−106 000	−127 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 353 000	2 414 000	2 444 000	2 625 000
Total Current Assets	2 441 000	2 424 000	2 427 000	2 435 000
Total Assets	4 794 000	4 838 000	4 871 000	5 060 000
Total Retained Equity	−132 000	−324 000	−230 000	−124 000
Total Equity	−102 000	−294 000	−200 000	−94 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 895 000	5 132 000	5 071 000	5 154 000
Total Equity and Debt	4 794 000	4 838 000	4 871 000	5 060 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 512 000	84 000	399 000	601 000
Other Income	0	60 000	128 000	79 000
Revenue	1 512 000	144 000	527 000	680 000
Cost of Goods Sold	1 238 000	14 000	0	266 000
Salary Costs	0	0	0	0
Depreciation	61 000	60 000	181 000	179 000
Impairment	0	0	0	0
Expenditure	1 319 000	237 000	544 000	809 000
Operating Profit	192 000	−93 000	−98 000	−128 000
Financial Income	0	0	0	0
Financial Costs	0	0	8 000	0
Financial Balance	0	0	−8 000	0
Dividends	0	0	0	0
Net Income	192 000	−93 000	−106 000	−127 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 279 000	2 279 000	2 279 000	2 405 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	75 000	136 000	165 000	220 000
Total Tangible Assets	2 353 000	2 414 000	2 444 000	2 625 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 353 000	2 414 000	2 444 000	2 625 000
Stock	2 422 000	2 422 000	2 422 000	2 433 000
Total Investments	0	0	0	0
Cash, Bank	1 000	2 000	1 000	−54 000
Total Current Assets	2 441 000	2 424 000	2 427 000	2 435 000
Total Assets	4 794 000	4 838 000	4 871 000	5 060 000
Total Equity	−102 000	−294 000	−200 000	−94 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−96 000	−101 000	−67 000	−58 000
Unpaid Taxes	0	−31 000	−38 000	0
Dividends	0	0	0	0
Other Current Debt	4 991 000	5 264 000	5 176 000	5 224 000
Total Current Debt	4 895 000	5 132 000	5 071 000	5 154 000
Total Equity and Debt	4 794 000	4 838 000	4 871 000	5 060 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−188,24 %	31,63 %	53 %	135,11 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	12,7 %	−64,58 %	−18,6 %	−18,82 %
Current Ratio	0,5	0,47	0,48	0,47
Quick Ratio	0,99	0,89	0,92	0,89
Equity Ratio	−0,02	−0,06	−0,04	−0,02
Gross Profit Margin	18,12 %	90,28 %	100 %	60,88 %