BUSKERUD EIENDOMSMEGLING AS

3044 DRAMMEN

Finances

Share Ownership

Return on Equity

−2 046,25 %

Current Ratio

0,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 432 000	3 402 000	2 294 000	0
Net Income	−1 637 000	−673 000	−627 000	−183 000
Total Assets	1 906 000	1 970 000	1 754 000	352 000
Total Equity	80 000	17 000	90 000	17 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 432 000	3 402 000	2 294 000	0
Expenditure	3 481 000	4 195 000	3 042 000	234 000
Operating Profit	−2 049 000	−793 000	−749 000	−235 000
Financial Income	10 000	15 000	23 000	0
Financial Costs	59 000	84 000	78 000	0
Financial Balance	−49 000	−69 000	−55 000	0
Earnings Before Tax	−2 098 000	−862 000	−804 000	−235 000
Tax	−462 000	−189 000	−177 000	−52 000
Net Income	−1 637 000	−673 000	−627 000	−183 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 139 000	783 000	700 000	152 000
Total Current Assets	768 000	1 187 000	1 054 000	200 000
Total Assets	1 906 000	1 970 000	1 754 000	352 000
Total Retained Equity	−170 000	−233 000	−183 000	−183 000
Total Equity	80 000	17 000	90 000	17 000
Total Long-Term Debt	0	0	0	136 000
Total Current Debt	1 826 000	1 953 000	1 664 000	199 000
Total Equity and Debt	1 906 000	1 970 000	1 754 000	352 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 406 000	3 354 000	2 275 000	0
Other Income	26 000	49 000	19 000	0
Revenue	1 432 000	3 402 000	2 294 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	1 776 000	1 837 000	1 358 000	171 000
Depreciation	106 000	106 000	106 000	0
Impairment	0	0	0	0
Expenditure	3 481 000	4 195 000	3 042 000	234 000
Operating Profit	−2 049 000	−793 000	−749 000	−235 000
Financial Income	10 000	15 000	23 000	0
Financial Costs	59 000	84 000	78 000	0
Financial Balance	−49 000	−69 000	−55 000	0
Dividends	0	0	0	0
Net Income	−1 637 000	−673 000	−627 000	−183 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	879 000	417 000	228 000	52 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	260 000	366 000	472 000	100 000
Total Tangible Assets	260 000	366 000	472 000	100 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 139 000	783 000	700 000	152 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	34 000	196 000	69 000	200 000
Total Current Assets	768 000	1 187 000	1 054 000	200 000
Total Assets	1 906 000	1 970 000	1 754 000	352 000
Total Equity	80 000	17 000	90 000	17 000
Short-Term Group Debt	378 000	378 000	478 000	0
Total Long-Term Debt	0	0	0	136 000
Creditors	470 000	384 000	446 000	236 000
Unpaid Taxes	69 000	220 000	131 000	−37 000
Dividends	0	0	0	0
Other Current Debt	124 000	971 000	609 000	0
Total Current Debt	1 826 000	1 953 000	1 664 000	199 000
Total Equity and Debt	1 906 000	1 970 000	1 754 000	352 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2 046,25 %	−3 958,82 %	−696,67 %	−1 076,47 %
Debt-to-Equity Ratio	0	0	0	8
Operating Profit Margin	−143,09 %	−23,31 %	−32,65 %	-
Current Ratio	0,42	0,61	0,63	1,01
Quick Ratio	0,42	0,61	0,63	1,01
Equity Ratio	0,04	0,01	0,05	0,05
Gross Profit Margin	100 %	100 %	100 %	-