BUSKERUD MALERFORRETNING AS

3619 SKOLLENBORG

Finances

Share Ownership

Return on Equity

−20,48 %

Current Ratio

1,55

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 047 000	8 616 000	6 701 000	8 636 000
Net Income	−240 000	308 000	−165 000	299 000
Total Assets	2 615 000	4 031 000	3 536 000	5 015 000
Total Equity	1 172 000	1 823 000	1 911 000	1 974 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 047 000	8 616 000	6 701 000	8 636 000
Expenditure	8 353 000	8 227 000	6 896 000	8 254 000
Operating Profit	−306 000	390 000	−194 000	382 000
Financial Income	0	6 000	2 000	2 000
Financial Costs	2 000	0	19 000	1 000
Financial Balance	−2 000	6 000	−17 000	1 000
Earnings Before Tax	−308 000	395 000	−211 000	383 000
Tax	−68 000	87 000	−46 000	84 000
Net Income	−240 000	308 000	−165 000	299 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	372 000	497 000	496 000	650 000
Total Current Assets	2 242 000	3 533 000	3 040 000	4 365 000
Total Assets	2 615 000	4 031 000	3 536 000	5 015 000
Total Retained Equity	871 000	1 521 000	1 609 000	1 774 000
Total Equity	1 172 000	1 823 000	1 911 000	1 974 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 442 000	2 208 000	1 625 000	3 041 000
Total Equity and Debt	2 615 000	4 031 000	3 536 000	5 015 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 047 000	8 616 000	6 685 000	8 628 000
Other Income	0	0	15 000	8 000
Revenue	8 047 000	8 616 000	6 701 000	8 636 000
Cost of Goods Sold	2 348 000	2 377 000	1 413 000	1 470 000
Salary Costs	4 333 000	4 549 000	4 287 000	5 558 000
Depreciation	244 000	284 000	221 000	233 000
Impairment	0	0	0	0
Expenditure	8 353 000	8 227 000	6 896 000	8 254 000
Operating Profit	−306 000	390 000	−194 000	382 000
Financial Income	0	6 000	2 000	2 000
Financial Costs	2 000	0	19 000	1 000
Financial Balance	−2 000	6 000	−17 000	1 000
Dividends	0	0	0	0
Net Income	−240 000	308 000	−165 000	299 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	193 000	125 000	100 000	83 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	179 000	372 000	396 000	567 000
Total Tangible Assets	179 000	372 000	396 000	567 000
Total Fiancial Fixed Assets	1 000	0	0	0
Total Fixed Assets	372 000	497 000	496 000	650 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	729 000	2 138 000	2 218 000	2 474 000
Total Current Assets	2 242 000	3 533 000	3 040 000	4 365 000
Total Assets	2 615 000	4 031 000	3 536 000	5 015 000
Total Equity	1 172 000	1 823 000	1 911 000	1 974 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	217 000	251 000	94 000	216 000
Unpaid Taxes	508 000	430 000	496 000	508 000
Dividends	0	0	0	0
Other Current Debt	717 000	1 527 000	1 035 000	2 317 000
Total Current Debt	1 442 000	2 208 000	1 625 000	3 041 000
Total Equity and Debt	2 615 000	4 031 000	3 536 000	5 015 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−20,48 %	16,9 %	−8,63 %	15,15 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−3,8 %	4,53 %	−2,9 %	4,42 %
Current Ratio	1,55	1,6	1,87	1,44
Quick Ratio	1,55	1,6	1,87	1,44
Equity Ratio	0,45	0,45	0,54	0,39
Gross Profit Margin	70,82 %	72,41 %	78,91 %	82,98 %