BUSKERUD BYGGRÅDGIVNING AS

3045 DRAMMEN

Finances

Share Ownership

Return on Equity

−32,48 %

Current Ratio

1,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 808 000	1 842 000	1 374 000	1 367 000
Net Income	−51 000	59 000	61 000	90 000
Total Assets	468 000	560 000	538 000	426 000
Total Equity	157 000	208 000	149 000	87 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 808 000	1 842 000	1 374 000	1 367 000
Expenditure	1 849 000	1 780 000	1 275 000	1 249 000
Operating Profit	−42 000	62 000	98 000	118 000
Financial Income	3 000	14 000	2 000	1 000
Financial Costs	2 000	1 000	21 000	4 000
Financial Balance	1 000	13 000	−19 000	−3 000
Earnings Before Tax	−40 000	76 000	79 000	115 000
Tax	11 000	17 000	18 000	25 000
Net Income	−51 000	59 000	61 000	90 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	82 000	72 000	89 000	70 000
Total Current Assets	386 000	489 000	448 000	357 000
Total Assets	468 000	560 000	538 000	426 000
Total Retained Equity	57 000	108 000	49 000	−13 000
Total Equity	157 000	208 000	149 000	87 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	311 000	353 000	389 000	339 000
Total Equity and Debt	468 000	560 000	538 000	426 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 807 000	1 841 000	1 373 000	1 366 000
Other Income	1 000	0	1 000	0
Revenue	1 808 000	1 842 000	1 374 000	1 367 000
Cost of Goods Sold	66 000	94 000	62 000	137 000
Salary Costs	1 038 000	1 152 000	819 000	821 000
Depreciation	35 000	47 000	34 000	15 000
Impairment	0	0	0	0
Expenditure	1 849 000	1 780 000	1 275 000	1 249 000
Operating Profit	−42 000	62 000	98 000	118 000
Financial Income	3 000	14 000	2 000	1 000
Financial Costs	2 000	1 000	21 000	4 000
Financial Balance	1 000	13 000	−19 000	−3 000
Dividends	0	0	0	0
Net Income	−51 000	59 000	61 000	90 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 000	41 000	34 000	49 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	16 000	31 000	55 000	20 000
Fixtures	0	0	0	0
Total Tangible Assets	16 000	31 000	55 000	20 000
Total Fiancial Fixed Assets	56 000	0	0	0
Total Fixed Assets	82 000	72 000	89 000	70 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	81 000	128 000	129 000	184 000
Total Current Assets	386 000	489 000	448 000	357 000
Total Assets	468 000	560 000	538 000	426 000
Total Equity	157 000	208 000	149 000	87 000
Short-Term Group Debt	0	0	41 000	37 000
Total Long-Term Debt	0	0	0	0
Creditors	132 000	77 000	60 000	56 000
Unpaid Taxes	91 000	129 000	85 000	78 000
Dividends	0	0	0	0
Other Current Debt	88 000	125 000	185 000	168 000
Total Current Debt	311 000	353 000	389 000	339 000
Total Equity and Debt	468 000	560 000	538 000	426 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−32,48 %	28,37 %	40,94 %	103,45 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−2,32 %	3,37 %	7,13 %	8,63 %
Current Ratio	1,24	1,39	1,15	1,05
Quick Ratio	1,24	1,39	1,15	1,05
Equity Ratio	0,34	0,37	0,28	0,2
Gross Profit Margin	96,35 %	94,9 %	95,49 %	89,98 %