NORGESGRUPPEN BUSKERUD AS

0278 OSLO

Finances

Share Ownership

Return on Equity

1,59 %

Current Ratio

23,32

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	234 868 000	231 828 000	222 913 000	209 015 000
Net Income	2 344 000	1 520 000	1 273 000	2 466 000
Total Assets	155 267 000	153 279 000	153 993 000	148 727 000
Total Equity	147 222 000	144 878 000	143 358 000	142 086 000

Income (NOK)	2022	2021	2020	2019
Revenue	234 868 000	231 828 000	222 913 000	209 015 000
Expenditure	234 782 000	231 222 000	222 359 000	208 058 000
Operating Profit	86 000	606 000	554 000	958 000
Financial Income	2 920 000	1 345 000	1 078 000	2 205 000
Financial Costs	0	3 000	0	1 000
Financial Balance	2 920 000	1 342 000	1 078 000	2 204 000
Earnings Before Tax	3 005 000	1 948 000	1 632 000	3 162 000
Tax	661 000	429 000	359 000	696 000
Net Income	2 344 000	1 520 000	1 273 000	2 466 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 686 000	3 019 000	3 353 000	3 686 000
Total Current Assets	152 581 000	150 260 000	150 641 000	145 041 000
Total Assets	155 267 000	153 279 000	153 993 000	148 727 000
Total Retained Equity	16 225 000	13 881 000	12 362 000	11 089 000
Total Equity	147 222 000	144 878 000	143 358 000	142 086 000
Total Long-Term Debt	1 501 000	1 741 000	1 956 000	2 157 000
Total Current Debt	6 544 000	6 660 000	8 679 000	4 484 000
Total Equity and Debt	155 267 000	153 279 000	153 993 000	148 727 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	234 868 000	231 828 000	222 913 000	209 015 000
Revenue	234 868 000	231 828 000	222 913 000	209 015 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 500 000	3 500 000	3 500 000	3 500 000
Depreciation	118 000	118 000	118 000	118 000
Impairment	0	0	0	0
Expenditure	234 782 000	231 222 000	222 359 000	208 058 000
Operating Profit	86 000	606 000	554 000	958 000
Financial Income	2 920 000	1 345 000	1 078 000	2 205 000
Financial Costs	0	3 000	0	1 000
Financial Balance	2 920 000	1 342 000	1 078 000	2 204 000
Dividends	0	0	0	0
Net Income	2 344 000	1 520 000	1 273 000	2 466 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	28 000	28 000	28 000	28 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 158 000	1 275 000	1 393 000	1 511 000
Total Tangible Assets	1 158 000	1 275 000	1 393 000	1 511 000
Total Fiancial Fixed Assets	1 501 000	1 716 000	1 932 000	2 148 000
Total Fixed Assets	2 686 000	3 019 000	3 353 000	3 686 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	152 581 000	150 260 000	150 641 000	145 041 000
Total Assets	155 267 000	153 279 000	153 993 000	148 727 000
Total Equity	147 222 000	144 878 000	143 358 000	142 086 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 501 000	1 741 000	1 956 000	2 157 000
Creditors	1 617 000	46 000	615 000	574 000
Unpaid Taxes	1 846 000	2 033 000	2 218 000	2 148 000
Dividends	0	0	0	0
Other Current Debt	2 421 000	4 154 000	5 487 000	1 065 000
Total Current Debt	6 544 000	6 660 000	8 679 000	4 484 000
Total Equity and Debt	155 267 000	153 279 000	153 993 000	148 727 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,59 %	1,05 %	0,89 %	1,74 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,02
Operating Profit Margin	0,04 %	0,26 %	0,25 %	0,46 %
Current Ratio	23,32	22,56	17,36	32,35
Quick Ratio	23,32	22,56	17,36	32,35
Equity Ratio	0,95	0,95	0,93	0,96
Gross Profit Margin	100 %	100 %	100 %	100 %