BUSKERUD ANLEGG AS

3617 KONGSBERG

Finances

Share Ownership

Return on Equity

9,01 %

Current Ratio

1,19

Debt-to-Equity Ratio

3,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 367 000	7 052 000	2 278 000	738 000
Net Income	113 000	328 000	116 000	528 000
Total Assets	8 737 000	6 064 000	2 024 000	1 025 000
Total Equity	1 254 000	1 141 000	814 000	698 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 367 000	7 052 000	2 278 000	738 000
Expenditure	12 065 000	6 605 000	2 112 000	197 000
Operating Profit	301 000	449 000	165 000	542 000
Financial Income	0	0	0	49 000
Financial Costs	157 000	29 000	17 000	2 000
Financial Balance	−157 000	−29 000	−17 000	47 000
Earnings Before Tax	145 000	420 000	148 000	589 000
Tax	32 000	92 000	33 000	62 000
Net Income	113 000	328 000	116 000	528 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 663 000	4 022 000	1 188 000	130 000
Total Current Assets	4 073 000	2 042 000	836 000	895 000
Total Assets	8 737 000	6 064 000	2 024 000	1 025 000
Total Retained Equity	830 000	717 000	390 000	274 000
Total Equity	1 254 000	1 141 000	814 000	698 000
Total Long-Term Debt	4 074 000	3 000 000	633 000	0
Total Current Debt	3 409 000	1 922 000	578 000	327 000
Total Equity and Debt	8 737 000	6 064 000	2 024 000	1 025 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 613 000	6 741 000	2 091 000	738 000
Other Income	754 000	312 000	187 000	0
Revenue	12 367 000	7 052 000	2 278 000	738 000
Cost of Goods Sold	2 421 000	2 988 000	260 000	0
Salary Costs	3 335 000	406 000	0	0
Depreciation	818 000	414 000	74 000	0
Impairment	0	0	0	0
Expenditure	12 065 000	6 605 000	2 112 000	197 000
Operating Profit	301 000	449 000	165 000	542 000
Financial Income	0	0	0	49 000
Financial Costs	157 000	29 000	17 000	2 000
Financial Balance	−157 000	−29 000	−17 000	47 000
Dividends	0	0	0	0
Net Income	113 000	328 000	116 000	528 000

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	4 367 000	3 676 000	625 000	0
Fixtures	244 000	156 000	343 000	0
Total Tangible Assets	4 611 000	3 832 000	968 000	0
Total Fiancial Fixed Assets	53 000	190 000	220 000	130 000
Total Fixed Assets	4 663 000	4 022 000	1 188 000	130 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	816 000	1 271 000	8 000	116 000
Total Current Assets	4 073 000	2 042 000	836 000	895 000
Total Assets	8 737 000	6 064 000	2 024 000	1 025 000
Total Equity	1 254 000	1 141 000	814 000	698 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 074 000	3 000 000	633 000	0
Creditors	1 952 000	1 302 000	433 000	127 000
Unpaid Taxes	391 000	81 000	12 000	139 000
Dividends	0	0	0	0
Other Current Debt	1 066 000	539 000	134 000	0
Total Current Debt	3 409 000	1 922 000	578 000	327 000
Total Equity and Debt	8 737 000	6 064 000	2 024 000	1 025 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,01 %	28,75 %	14,25 %	75,64 %
Debt-to-Equity Ratio	3,25	2,63	0,78	0
Operating Profit Margin	2,43 %	6,37 %	7,24 %	73,44 %
Current Ratio	1,19	1,06	1,45	2,74
Quick Ratio	1,19	1,06	1,45	2,74
Equity Ratio	0,14	0,19	0,4	0,68
Gross Profit Margin	80,42 %	57,63 %	88,59 %	100 %