BUYSURE AS

0250 OSLO

Finances

Return on Equity

121,12 %

Current Ratio

2,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	46 075 000	40 645 000	24 987 000	0
Net Income	27 238 000	24 902 000	9 542 000	−1 215 000
Total Assets	37 051 000	37 109 000	15 937 000	3 754 000
Total Equity	22 489 000	24 252 000	8 350 000	−1 192 000

Income (NOK)	2022	2021	2020	2019
Revenue	46 075 000	40 645 000	24 987 000	0
Expenditure	18 164 000	16 287 000	12 458 000	1 185 000
Operating Profit	27 912 000	24 357 000	12 530 000	−1 185 000
Financial Income	6 580 000	6 653 000	105 000	12 000
Financial Costs	8 000	−34 000	320 000	42 000
Financial Balance	6 572 000	6 687 000	−215 000	−30 000
Earnings Before Tax	34 484 000	31 043 000	12 315 000	−1 215 000
Tax	7 246 000	6 141 000	2 773 000	0
Net Income	27 238 000	24 902 000	9 542 000	−1 215 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	30 000	2 179 000	2 261 000
Total Current Assets	37 021 000	37 079 000	13 758 000	1 493 000
Total Assets	37 051 000	37 109 000	15 937 000	3 754 000
Total Retained Equity	22 459 000	24 222 000	8 320 000	−1 215 000
Total Equity	22 489 000	24 252 000	8 350 000	−1 192 000
Total Long-Term Debt	0	0	1 006 000	4 008 000
Total Current Debt	14 562 000	12 857 000	6 581 000	939 000
Total Equity and Debt	37 051 000	37 109 000	15 937 000	3 754 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	46 075 000	40 645 000	24 987 000	0
Revenue	46 075 000	40 645 000	24 987 000	0
Cost of Goods Sold	5 710 000	5 194 000	2 247 000	0
Salary Costs	10 039 000	8 791 000	7 358 000	816 000
Depreciation	0	0	9 000	0
Impairment	0	0	0	0
Expenditure	18 164 000	16 287 000	12 458 000	1 185 000
Operating Profit	27 912 000	24 357 000	12 530 000	−1 185 000
Financial Income	6 580 000	6 653 000	105 000	12 000
Financial Costs	8 000	−34 000	320 000	42 000
Financial Balance	6 572 000	6 687 000	−215 000	−30 000
Dividends	0	0	0	0
Net Income	27 238 000	24 902 000	9 542 000	−1 215 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	231 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	36 000	0
Total Tangible Assets	0	0	36 000	0
Total Fiancial Fixed Assets	30 000	30 000	2 142 000	2 030 000
Total Fixed Assets	30 000	30 000	2 179 000	2 261 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	26 095 000	22 487 000	5 764 000	1 481 000
Total Current Assets	37 021 000	37 079 000	13 758 000	1 493 000
Total Assets	37 051 000	37 109 000	15 937 000	3 754 000
Total Equity	22 489 000	24 252 000	8 350 000	−1 192 000
Short-Term Group Debt	0	23 000	0	0
Total Long-Term Debt	0	0	1 006 000	4 008 000
Creditors	219 000	2 259 000	1 628 000	140 000
Unpaid Taxes	724 000	656 000	528 000	291 000
Dividends	0	0	0	0
Other Current Debt	6 373 000	3 776 000	1 653 000	508 000
Total Current Debt	14 562 000	12 857 000	6 581 000	939 000
Total Equity and Debt	37 051 000	37 109 000	15 937 000	3 754 000

Financial indicators	2022	2021	2020	2019
Return on Equity	121,12 %	102,68 %	114,28 %	101,93 %
Debt-to-Equity Ratio	0	0	0,12	−3,36
Operating Profit Margin	60,58 %	59,93 %	50,15 %	-
Current Ratio	2,54	2,88	2,09	1,59
Quick Ratio	2,54	2,88	2,09	1,59
Equity Ratio	0,61	0,65	0,52	−0,32
Gross Profit Margin	87,61 %	87,22 %	91,01 %	-