BUSLAND AS

2030 NANNESTAD

Finances

Share Ownership

Return on Equity

59,75 %

Current Ratio

2,11

Debt-to-Equity Ratio

3,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 095 000	16 951 000	219 000	287 000
Net Income	141 000	33 000	90 000	−52 000
Total Assets	1 761 000	2 486 000	219 000	−28 000
Total Equity	236 000	95 000	62 000	−28 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 095 000	16 951 000	219 000	287 000
Expenditure	8 895 000	16 815 000	117 000	339 000
Operating Profit	200 000	137 000	102 000	−52 000
Financial Income	102 000	97 000	0	0
Financial Costs	119 000	191 000	0	0
Financial Balance	−17 000	−94 000	0	0
Earnings Before Tax	182 000	43 000	101 000	−52 000
Tax	41 000	10 000	11 000	0
Net Income	141 000	33 000	90 000	−52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	109 000	89 000	0	0
Total Current Assets	1 652 000	2 398 000	219 000	−28 000
Total Assets	1 761 000	2 486 000	219 000	−28 000
Total Retained Equity	213 000	71 000	39 000	−52 000
Total Equity	236 000	95 000	62 000	−28 000
Total Long-Term Debt	743 000	939 000	54 000	0
Total Current Debt	782 000	1 453 000	103 000	0
Total Equity and Debt	1 761 000	2 486 000	219 000	−28 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 749 000	16 722 000	208 000	287 000
Other Income	346 000	229 000	11 000	0
Revenue	9 095 000	16 951 000	219 000	287 000
Cost of Goods Sold	5 849 000	14 861 000	0	87 000
Salary Costs	1 635 000	1 020 000	67 000	190 000
Depreciation	18 000	2 000	0	0
Impairment	0	0	0	0
Expenditure	8 895 000	16 815 000	117 000	339 000
Operating Profit	200 000	137 000	102 000	−52 000
Financial Income	102 000	97 000	0	0
Financial Costs	119 000	191 000	0	0
Financial Balance	−17 000	−94 000	0	0
Dividends	0	0	0	0
Net Income	141 000	33 000	90 000	−52 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	39 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	71 000	89 000	0	0
Total Tangible Assets	71 000	89 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	109 000	89 000	0	0
Stock	348 000	412 000	0	0
Total Investments	0	0	0	0
Cash, Bank	736 000	815 000	105 000	26 000
Total Current Assets	1 652 000	2 398 000	219 000	−28 000
Total Assets	1 761 000	2 486 000	219 000	−28 000
Total Equity	236 000	95 000	62 000	−28 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	743 000	939 000	54 000	0
Creditors	20 000	952 000	33 000	1 000
Unpaid Taxes	122 000	164 000	53 000	0
Dividends	0	0	0	0
Other Current Debt	557 000	330 000	7 000	−1 000
Total Current Debt	782 000	1 453 000	103 000	0
Total Equity and Debt	1 761 000	2 486 000	219 000	−28 000

Financial indicators	2022	2021	2020	2019
Return on Equity	59,75 %	34,74 %	145,16 %	185,71 %
Debt-to-Equity Ratio	3,15	9,88	0,87	−0
Operating Profit Margin	2,2 %	0,81 %	46,58 %	−18,12 %
Current Ratio	2,11	1,65	2,13	-
Quick Ratio	3,81	2,3	2,13	-
Equity Ratio	0,13	0,04	0,28	1
Gross Profit Margin	35,69 %	12,33 %	100 %	69,69 %