BUSE-GASTEK NORGE AS

0654 OSLO

Finances

Share Ownership

Return on Equity

21,75 %

Current Ratio

5,36

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	716 000	457 000	518 000	607 000
Net Income	132 000	−19 000	9 000	77 000
Total Assets	771 000	606 000	650 000	669 000
Total Equity	607 000	475 000	494 000	485 000

Income (NOK)	2022	2021	2020	2019
Revenue	716 000	457 000	518 000	607 000
Expenditure	550 000	473 000	503 000	515 000
Operating Profit	166 000	−16 000	15 000	91 000
Financial Income	0	0	0	0
Financial Costs	2 000	3 000	4 000	0
Financial Balance	−2 000	−3 000	−4 000	0
Earnings Before Tax	164 000	−19 000	12 000	91 000
Tax	32 000	0	3 000	14 000
Net Income	132 000	−19 000	9 000	77 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	118 000	147 000	184 000	411 000
Total Current Assets	654 000	459 000	466 000	258 000
Total Assets	771 000	606 000	650 000	669 000
Total Retained Equity	577 000	445 000	464 000	455 000
Total Equity	607 000	475 000	494 000	485 000
Total Long-Term Debt	42 000	63 000	83 000	103 000
Total Current Debt	122 000	68 000	73 000	82 000
Total Equity and Debt	771 000	606 000	650 000	669 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	716 000	457 000	518 000	607 000
Other Income	0	0	0	0
Revenue	716 000	457 000	518 000	607 000
Cost of Goods Sold	6 000	6 000	1 000	6 000
Salary Costs	368 000	321 000	352 000	309 000
Depreciation	29 000	37 000	46 000	57 000
Impairment	0	0	0	0
Expenditure	550 000	473 000	503 000	515 000
Operating Profit	166 000	−16 000	15 000	91 000
Financial Income	0	0	0	0
Financial Costs	2 000	3 000	4 000	0
Financial Balance	−2 000	−3 000	−4 000	0
Dividends	0	0	0	0
Net Income	132 000	−19 000	9 000	77 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	28 000	147 000	184 000	230 000
Fixtures	90 000	0	0	0
Total Tangible Assets	118 000	147 000	184 000	230 000
Total Fiancial Fixed Assets	0	0	0	181 000
Total Fixed Assets	118 000	147 000	184 000	411 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	203 000	211 000	168 000	159 000
Total Current Assets	654 000	459 000	466 000	258 000
Total Assets	771 000	606 000	650 000	669 000
Total Equity	607 000	475 000	494 000	485 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	42 000	63 000	83 000	103 000
Creditors	6 000	0	2 000	10 000
Unpaid Taxes	56 000	34 000	27 000	27 000
Dividends	0	0	0	0
Other Current Debt	29 000	34 000	40 000	31 000
Total Current Debt	122 000	68 000	73 000	82 000
Total Equity and Debt	771 000	606 000	650 000	669 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,75 %	−4 %	1,82 %	15,88 %
Debt-to-Equity Ratio	0,07	0,13	0,17	0,21
Operating Profit Margin	23,18 %	−3,5 %	2,9 %	14,99 %
Current Ratio	5,36	6,75	6,38	3,15
Quick Ratio	5,36	6,75	6,38	3,15
Equity Ratio	0,79	0,78	0,76	0,72
Gross Profit Margin	99,16 %	98,69 %	99,81 %	99,01 %