BUSKERUDVEIEN BOLIG II AS

1383 ASKER

Finances

Share Ownership

Return on Equity

56,42 %

Current Ratio

0,44

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	758 000	738 000	6 040 000	164 090 000
Net Income	233 000	80 000	−2 612 000	20 371 000
Total Assets	1 033 000	3 572 000	4 222 000	36 787 000
Total Equity	413 000	180 000	100 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	758 000	738 000	6 040 000	164 090 000
Expenditure	361 000	572 000	9 221 000	137 561 000
Operating Profit	397 000	166 000	−3 180 000	26 529 000
Financial Income	0	0	1 000	9 000
Financial Costs	98 000	63 000	169 000	421 000
Financial Balance	−98 000	−63 000	−168 000	−412 000
Earnings Before Tax	299 000	103 000	−3 349 000	26 117 000
Tax	66 000	23 000	−737 000	5 746 000
Net Income	233 000	80 000	−2 612 000	20 371 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	758 000	824 000	847 000	110 000
Total Current Assets	274 000	2 748 000	3 375 000	36 677 000
Total Assets	1 033 000	3 572 000	4 222 000	36 787 000
Total Retained Equity	313 000	80 000	0	0
Total Equity	413 000	180 000	100 000	100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	619 000	3 392 000	4 122 000	36 687 000
Total Equity and Debt	1 033 000	3 572 000	4 222 000	36 787 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	758 000	738 000	6 040 000	164 090 000
Other Income	0	0	0	0
Revenue	758 000	738 000	6 040 000	164 090 000
Cost of Goods Sold	5 000	45 000	8 998 000	137 302 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	361 000	572 000	9 221 000	137 561 000
Operating Profit	397 000	166 000	−3 180 000	26 529 000
Financial Income	0	0	1 000	9 000
Financial Costs	98 000	63 000	169 000	421 000
Financial Balance	−98 000	−63 000	−168 000	−412 000
Dividends	0	0	0	0
Net Income	233 000	80 000	−2 612 000	20 371 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	758 000	824 000	847 000	110 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	758 000	824 000	847 000	110 000
Stock	0	0	0	7 200 000
Total Investments	0	0	0	0
Cash, Bank	274 000	2 748 000	373 000	7 517 000
Total Current Assets	274 000	2 748 000	3 375 000	36 677 000
Total Assets	1 033 000	3 572 000	4 222 000	36 787 000
Total Equity	413 000	180 000	100 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	21 000	20 000	293 000	173 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	598 000	3 372 000	3 829 000	36 513 000
Total Current Debt	619 000	3 392 000	4 122 000	36 687 000
Total Equity and Debt	1 033 000	3 572 000	4 222 000	36 787 000

Financial indicators	2022	2021	2020	2019
Return on Equity	56,42 %	44,44 %	−2 612 %	20 371 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	52,37 %	22,49 %	−52,65 %	16,17 %
Current Ratio	0,44	0,81	0,82	1
Quick Ratio	0,44	0,81	0,82	1,24
Equity Ratio	0,4	0,05	0,02	0
Gross Profit Margin	99,34 %	93,9 %	−48,97 %	16,33 %