BUSKERUD BILVASK & BILPLEIE AS

3041 DRAMMEN

Finances

Share Ownership

Return on Equity

21,53 %

Current Ratio

0,53

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 479 000	1 492 000	1 306 000	1 760 000
Net Income	−31 000	83 000	−139 000	22 000
Total Assets	161 000	251 000	171 000	211 000
Total Equity	−144 000	−113 000	−196 000	−57 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 479 000	1 492 000	1 306 000	1 760 000
Expenditure	1 510 000	1 409 000	1 445 000	1 735 000
Operating Profit	−31 000	83 000	−139 000	25 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	1 000
Financial Balance	0	0	−2 000	−1 000
Earnings Before Tax	−31 000	83 000	−141 000	24 000
Tax	0	0	−2 000	2 000
Net Income	−31 000	83 000	−139 000	22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	48 000	16 000	19 000
Total Current Assets	161 000	203 000	155 000	191 000
Total Assets	161 000	251 000	171 000	211 000
Total Retained Equity	−174 000	−143 000	−226 000	−87 000
Total Equity	−144 000	−113 000	−196 000	−57 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	305 000	364 000	367 000	267 000
Total Equity and Debt	161 000	251 000	171 000	211 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 479 000	1 444 000	1 283 000	1 760 000
Other Income	0	47 000	22 000	0
Revenue	1 479 000	1 492 000	1 306 000	1 760 000
Cost of Goods Sold	4 000	4 000	18 000	26 000
Salary Costs	645 000	626 000	749 000	880 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 510 000	1 409 000	1 445 000	1 735 000
Operating Profit	−31 000	83 000	−139 000	25 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	1 000
Financial Balance	0	0	−2 000	−1 000
Dividends	0	0	0	0
Net Income	−31 000	83 000	−139 000	22 000

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	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	48 000	16 000	19 000
Total Fixed Assets	0	48 000	16 000	19 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	31 000	62 000	44 000	118 000
Total Current Assets	161 000	203 000	155 000	191 000
Total Assets	161 000	251 000	171 000	211 000
Total Equity	−144 000	−113 000	−196 000	−57 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	22 000	0	4 000	0
Unpaid Taxes	83 000	184 000	192 000	106 000
Dividends	0	0	0	0
Other Current Debt	200 000	180 000	171 000	159 000
Total Current Debt	305 000	364 000	367 000	267 000
Total Equity and Debt	161 000	251 000	171 000	211 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,53 %	−73,45 %	70,92 %	−38,6 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−2,1 %	5,56 %	−10,64 %	1,42 %
Current Ratio	0,53	0,56	0,42	0,72
Quick Ratio	0,53	0,56	0,42	0,72
Equity Ratio	−0,89	−0,45	−1,15	−0,27
Gross Profit Margin	99,73 %	99,73 %	98,62 %	98,52 %