BUSCH INDUSTRIBYGG BODØSJØVEIEN AS

8013 BODØ

Finances

Share Ownership

Return on Equity

22,5 %

Current Ratio

2,25

Debt-to-Equity Ratio

7,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	916 000	903 000	451 000	378 000
Net Income	171 000	179 000	150 000	0
Total Assets	6 874 000	6 836 000	6 816 000	3 008 000
Total Equity	760 000	660 000	617 000	467 000

Income (NOK)	2022	2021	2020	2019
Revenue	916 000	903 000	451 000	378 000
Expenditure	490 000	508 000	186 000	241 000
Operating Profit	426 000	395 000	265 000	137 000
Financial Income	0	0	0	0
Financial Costs	206 000	165 000	106 000	137 000
Financial Balance	−206 000	−165 000	−106 000	−137 000
Earnings Before Tax	220 000	230 000	159 000	0
Tax	48 000	51 000	9 000	0
Net Income	171 000	179 000	150 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 960 000	6 177 000	6 393 000	2 754 000
Total Current Assets	914 000	659 000	424 000	254 000
Total Assets	6 874 000	6 836 000	6 816 000	3 008 000
Total Retained Equity	258 000	157 000	115 000	−35 000
Total Equity	760 000	660 000	617 000	467 000
Total Long-Term Debt	5 706 000	5 909 000	6 096 000	2 468 000
Total Current Debt	407 000	267 000	104 000	73 000
Total Equity and Debt	6 874 000	6 836 000	6 816 000	3 008 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	916 000	903 000	451 000	378 000
Revenue	916 000	903 000	451 000	378 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	217 000	216 000	123 000	123 000
Impairment	0	0	0	0
Expenditure	490 000	508 000	186 000	241 000
Operating Profit	426 000	395 000	265 000	137 000
Financial Income	0	0	0	0
Financial Costs	206 000	165 000	106 000	137 000
Financial Balance	−206 000	−165 000	−106 000	−137 000
Dividends	0	0	0	0
Net Income	171 000	179 000	150 000	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 960 000	6 177 000	6 393 000	2 754 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 960 000	6 177 000	6 393 000	2 754 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 960 000	6 177 000	6 393 000	2 754 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	914 000	659 000	424 000	254 000
Total Current Assets	914 000	659 000	424 000	254 000
Total Assets	6 874 000	6 836 000	6 816 000	3 008 000
Total Equity	760 000	660 000	617 000	467 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 706 000	5 909 000	6 096 000	2 468 000
Creditors	0	0	0	0
Unpaid Taxes	27 000	10 000	21 000	0
Dividends	0	0	0	0
Other Current Debt	348 000	257 000	83 000	73 000
Total Current Debt	407 000	267 000	104 000	73 000
Total Equity and Debt	6 874 000	6 836 000	6 816 000	3 008 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,5 %	27,12 %	24,31 %	0 %
Debt-to-Equity Ratio	7,51	8,95	9,88	5,28
Operating Profit Margin	46,51 %	43,74 %	58,76 %	36,24 %
Current Ratio	2,25	2,47	4,08	3,48
Quick Ratio	2,25	2,47	4,08	3,48
Equity Ratio	0,11	0,1	0,09	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %