BYGG OG BRANNSIKRING BUSKERUD AS

3024 DRAMMEN

Finances

Share Ownership

Return on Equity

17,04 %

Current Ratio

2,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 284 000	6 673 000	8 734 000	10 368 000
Net Income	2 184 000	1 535 000	2 666 000	3 563 000
Total Assets	15 221 000	12 651 000	12 122 000	10 028 000
Total Equity	12 819 000	11 134 000	10 199 000	8 034 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 284 000	6 673 000	8 734 000	10 368 000
Expenditure	8 327 000	4 858 000	5 331 000	5 832 000
Operating Profit	2 957 000	1 815 000	3 403 000	4 537 000
Financial Income	83 000	151 000	17 000	69 000
Financial Costs	177 000	6 000	7 000	15 000
Financial Balance	−94 000	145 000	10 000	54 000
Earnings Before Tax	2 863 000	1 960 000	3 413 000	4 591 000
Tax	679 000	425 000	748 000	1 027 000
Net Income	2 184 000	1 535 000	2 666 000	3 563 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 427 000	6 776 000	6 244 000	2 368 000
Total Current Assets	6 794 000	5 874 000	5 878 000	7 660 000
Total Assets	15 221 000	12 651 000	12 122 000	10 028 000
Total Retained Equity	12 787 000	11 102 000	10 167 000	8 002 000
Total Equity	12 819 000	11 134 000	10 199 000	8 034 000
Total Long-Term Debt	0	29 000	0	0
Total Current Debt	2 402 000	1 488 000	1 923 000	1 994 000
Total Equity and Debt	15 221 000	12 651 000	12 122 000	10 028 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 284 000	6 612 000	8 717 000	10 375 000
Other Income	0	60 000	18 000	−7 000
Revenue	11 284 000	6 673 000	8 734 000	10 368 000
Cost of Goods Sold	2 328 000	1 201 000	1 469 000	1 289 000
Salary Costs	4 849 000	2 948 000	3 193 000	3 552 000
Depreciation	207 000	207 000	182 000	156 000
Impairment	0	0	0	0
Expenditure	8 327 000	4 858 000	5 331 000	5 832 000
Operating Profit	2 957 000	1 815 000	3 403 000	4 537 000
Financial Income	83 000	151 000	17 000	69 000
Financial Costs	177 000	6 000	7 000	15 000
Financial Balance	−94 000	145 000	10 000	54 000
Dividends	500 000	600 000	500 000	0
Net Income	2 184 000	1 535 000	2 666 000	3 563 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 743 000	1 743 000	1 743 000	1 743 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	674 000	881 000	499 000	623 000
Total Tangible Assets	2 417 000	2 624 000	2 242 000	2 366 000
Total Fiancial Fixed Assets	6 010 000	4 153 000	4 002 000	2 000
Total Fixed Assets	8 427 000	6 776 000	6 244 000	2 368 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 646 000	4 605 000	5 081 000	6 240 000
Total Current Assets	6 794 000	5 874 000	5 878 000	7 660 000
Total Assets	15 221 000	12 651 000	12 122 000	10 028 000
Total Equity	12 819 000	11 134 000	10 199 000	8 034 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	29 000	0	0
Creditors	246 000	79 000	35 000	51 000
Unpaid Taxes	974 000	590 000	825 000	584 000
Dividends	500 000	600 000	500 000	0
Other Current Debt	475 000	322 000	314 000	322 000
Total Current Debt	2 402 000	1 488 000	1 923 000	1 994 000
Total Equity and Debt	15 221 000	12 651 000	12 122 000	10 028 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,04 %	13,79 %	26,14 %	44,35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	26,21 %	27,2 %	38,96 %	43,76 %
Current Ratio	2,83	3,95	3,06	3,84
Quick Ratio	2,83	3,95	3,06	3,84
Equity Ratio	0,84	0,88	0,84	0,8
Gross Profit Margin	79,37 %	82 %	83,18 %	87,57 %