BUSKERUD OPPUSSING AS

3320 VESTFOSSEN

Finances

Share Ownership

Return on Equity

56,7 %

Current Ratio

0,09

Debt-to-Equity Ratio

−0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 644 000	5 550 000	5 205 000	5 592 000
Net Income	−533 000	92 000	−499 000	11 000
Total Assets	138 000	533 000	904 000	891 000
Total Equity	−940 000	−406 000	−498 000	1 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 644 000	5 550 000	5 205 000	5 592 000
Expenditure	5 036 000	5 456 000	5 865 000	5 556 000
Operating Profit	−391 000	94 000	−660 000	36 000
Financial Income	0	0	2 000	0
Financial Costs	2 000	2 000	2 000	1 000
Financial Balance	−2 000	−2 000	0	−1 000
Earnings Before Tax	−393 000	92 000	−660 000	35 000
Tax	140 000	0	−161 000	23 000
Net Income	−533 000	92 000	−499 000	11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	38 000	173 000	173 000	261 000
Total Current Assets	100 000	360 000	731 000	630 000
Total Assets	138 000	533 000	904 000	891 000
Total Retained Equity	−970 000	−436 000	−528 000	−29 000
Total Equity	−940 000	−406 000	−498 000	1 000
Total Long-Term Debt	11 000	0	0	12 000
Total Current Debt	1 067 000	939 000	1 402 000	878 000
Total Equity and Debt	138 000	533 000	904 000	891 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 644 000	5 532 000	5 367 000	5 592 000
Other Income	0	18 000	−163 000	0
Revenue	4 644 000	5 550 000	5 205 000	5 592 000
Cost of Goods Sold	1 055 000	1 495 000	974 000	852 000
Salary Costs	3 662 000	3 156 000	3 927 000	4 273 000
Depreciation	6 000	0	11 000	11 000
Impairment	0	0	0	0
Expenditure	5 036 000	5 456 000	5 865 000	5 556 000
Operating Profit	−391 000	94 000	−660 000	36 000
Financial Income	0	0	2 000	0
Financial Costs	2 000	2 000	2 000	1 000
Financial Balance	−2 000	−2 000	0	−1 000
Dividends	0	0	0	0
Net Income	−533 000	92 000	−499 000	11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	129 000	149 000	0
Real Eastate	23 000	24 000	24 000	24 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	15 000	20 000	0	237 000
Total Tangible Assets	38 000	44 000	24 000	261 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	38 000	173 000	173 000	261 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	88 000	214 000	562 000	298 000
Total Current Assets	100 000	360 000	731 000	630 000
Total Assets	138 000	533 000	904 000	891 000
Total Equity	−940 000	−406 000	−498 000	1 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 000	0	0	12 000
Creditors	319 000	185 000	471 000	130 000
Unpaid Taxes	179 000	487 000	423 000	241 000
Dividends	0	0	0	0
Other Current Debt	408 000	288 000	508 000	507 000
Total Current Debt	1 067 000	939 000	1 402 000	878 000
Total Equity and Debt	138 000	533 000	904 000	891 000

Financial indicators	2022	2021	2020	2019
Return on Equity	56,7 %	−22,66 %	100,2 %	1 100 %
Debt-to-Equity Ratio	−0,01	−0	−0	12
Operating Profit Margin	−8,42 %	1,69 %	−12,68 %	0,64 %
Current Ratio	0,09	0,38	0,52	0,72
Quick Ratio	0,09	0,38	0,52	0,72
Equity Ratio	−6,81	−0,76	−0,55	0
Gross Profit Margin	77,28 %	73,06 %	81,29 %	84,76 %