BUSKERUD NÆRINGSUTVIKLING AS

3370 VIKERSUND

Finances

Share Ownership

Return on Equity

23,48 %

Current Ratio

0,79

Debt-to-Equity Ratio

16,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 373 000	1 164 000	523 000	278 000
Net Income	170 000	203 000	65 000	63 000
Total Assets	12 587 000	13 819 000	5 689 000	4 827 000
Total Equity	724 000	658 000	455 000	390 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 373 000	1 164 000	523 000	278 000
Expenditure	646 000	538 000	257 000	94 000
Operating Profit	727 000	626 000	266 000	185 000
Financial Income	0	0	0	0
Financial Costs	510 000	365 000	183 000	104 000
Financial Balance	−510 000	−365 000	−183 000	−104 000
Earnings Before Tax	217 000	261 000	83 000	81 000
Tax	48 000	57 000	18 000	18 000
Net Income	170 000	203 000	65 000	63 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 434 000	13 663 000	5 286 000	4 461 000
Total Current Assets	153 000	156 000	403 000	366 000
Total Assets	12 587 000	13 819 000	5 689 000	4 827 000
Total Retained Equity	624 000	558 000	355 000	290 000
Total Equity	724 000	658 000	455 000	390 000
Total Long-Term Debt	11 669 000	13 013 000	5 192 000	4 437 000
Total Current Debt	193 000	149 000	42 000	0
Total Equity and Debt	12 587 000	13 819 000	5 689 000	4 827 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 373 000	1 164 000	523 000	278 000
Revenue	1 373 000	1 164 000	523 000	278 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	342 000	293 000	98 000	32 000
Impairment	0	0	0	0
Expenditure	646 000	538 000	257 000	94 000
Operating Profit	727 000	626 000	266 000	185 000
Financial Income	0	0	0	0
Financial Costs	510 000	365 000	183 000	104 000
Financial Balance	−510 000	−365 000	−183 000	−104 000
Dividends	0	0	0	0
Net Income	170 000	203 000	65 000	63 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 434 000	13 663 000	5 286 000	4 461 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 434 000	13 663 000	5 286 000	4 461 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 434 000	13 663 000	5 286 000	4 461 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	124 000	129 000	395 000	363 000
Total Current Assets	153 000	156 000	403 000	366 000
Total Assets	12 587 000	13 819 000	5 689 000	4 827 000
Total Equity	724 000	658 000	455 000	390 000
Short-Term Group Debt	133 000	0	0	0
Total Long-Term Debt	11 669 000	13 013 000	5 192 000	4 437 000
Creditors	12 000	25 000	−7 000	0
Unpaid Taxes	48 000	48 000	24 000	0
Dividends	0	0	0	0
Other Current Debt	0	40 000	20 000	0
Total Current Debt	193 000	149 000	42 000	0
Total Equity and Debt	12 587 000	13 819 000	5 689 000	4 827 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,48 %	30,85 %	14,29 %	16,15 %
Debt-to-Equity Ratio	16,12	19,78	11,41	11,38
Operating Profit Margin	52,95 %	53,78 %	50,86 %	66,55 %
Current Ratio	0,79	1,05	9,6	-
Quick Ratio	0,79	1,05	9,6	-
Equity Ratio	0,06	0,05	0,08	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %