JP BUSSER AS

9731 KARASJOK

Finances

Share Ownership

Return on Equity

121,33 %

Current Ratio

1,29

Debt-to-Equity Ratio

1,89

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 832 000	394 000	449 000	501 000
Net Income	347 000	−107 000	84 000	90 000
Total Assets	1 185 000	296 000	205 000	435 000
Total Equity	286 000	−61 000	46 000	−38 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 832 000	394 000	449 000	501 000
Expenditure	1 411 000	501 000	318 000	364 000
Operating Profit	420 000	−107 000	130 000	136 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	21 000	22 000
Financial Balance	−3 000	0	−21 000	−22 000
Earnings Before Tax	418 000	−107 000	108 000	115 000
Tax	71 000	0	24 000	25 000
Net Income	347 000	−107 000	84 000	90 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	723 000	40 000	0	356 000
Total Current Assets	462 000	257 000	205 000	79 000
Total Assets	1 185 000	296 000	205 000	435 000
Total Retained Equity	256 000	−91 000	16 000	−68 000
Total Equity	286 000	−61 000	46 000	−38 000
Total Long-Term Debt	541 000	5 000	5 000	369 000
Total Current Debt	358 000	353 000	155 000	105 000
Total Equity and Debt	1 185 000	296 000	205 000	435 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 669 000	394 000	439 000	378 000
Other Income	163 000	0	9 000	123 000
Revenue	1 832 000	394 000	449 000	501 000
Cost of Goods Sold	51 000	1 000	9 000	22 000
Salary Costs	545 000	90 000	0	2 000
Depreciation	57 000	5 000	66 000	73 000
Impairment	0	0	0	0
Expenditure	1 411 000	501 000	318 000	364 000
Operating Profit	420 000	−107 000	130 000	136 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	21 000	22 000
Financial Balance	−3 000	0	−21 000	−22 000
Dividends	0	0	0	0
Net Income	347 000	−107 000	84 000	90 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	19 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	723 000	40 000	0	337 000
Total Tangible Assets	723 000	40 000	0	337 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	723 000	40 000	0	356 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	399 000	214 000	35 000	33 000
Total Current Assets	462 000	257 000	205 000	79 000
Total Assets	1 185 000	296 000	205 000	435 000
Total Equity	286 000	−61 000	46 000	−38 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	541 000	5 000	5 000	369 000
Creditors	51 000	61 000	21 000	8 000
Unpaid Taxes	16 000	13 000	−8 000	−5 000
Dividends	0	0	0	0
Other Current Debt	220 000	279 000	141 000	101 000
Total Current Debt	358 000	353 000	155 000	105 000
Total Equity and Debt	1 185 000	296 000	205 000	435 000

Financial indicators	2022	2021	2020	2019
Return on Equity	121,33 %	175,41 %	182,61 %	−236,84 %
Debt-to-Equity Ratio	1,89	−0,08	0,11	−9,71
Operating Profit Margin	22,93 %	−27,16 %	28,95 %	27,15 %
Current Ratio	1,29	0,73	1,32	0,75
Quick Ratio	1,29	0,73	1,32	0,75
Equity Ratio	0,24	−0,21	0,22	−0,09
Gross Profit Margin	97,22 %	99,75 %	98 %	95,61 %