BUZZEN AS

2834 RAUFOSS

Finances

Share Ownership

Return on Equity

−50 %

Current Ratio

1,34

Debt-to-Equity Ratio

−4,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	303 000	265 000	131 000	231 000
Net Income	31 000	19 000	−116 000	−20 000
Total Assets	298 000	409 000	510 000	720 000
Total Equity	−62 000	−93 000	−111 000	5 000

Income (NOK)	2022	2021	2020	2019
Revenue	303 000	265 000	131 000	231 000
Expenditure	254 000	228 000	230 000	230 000
Operating Profit	49 000	38 000	−98 000	1 000
Financial Income	2 000	3 000	3 000	0
Financial Costs	21 000	22 000	21 000	21 000
Financial Balance	−19 000	−19 000	−18 000	−21 000
Earnings Before Tax	31 000	19 000	−116 000	−20 000
Tax	0	0	0	0
Net Income	31 000	19 000	−116 000	−20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	172 000	320 000	467 000	615 000
Total Current Assets	125 000	89 000	42 000	105 000
Total Assets	298 000	409 000	510 000	720 000
Total Retained Equity	−86 000	−117 000	−136 000	−20 000
Total Equity	−62 000	−93 000	−111 000	5 000
Total Long-Term Debt	266 000	416 000	562 000	644 000
Total Current Debt	93 000	86 000	59 000	71 000
Total Equity and Debt	298 000	409 000	510 000	720 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	52 000	34 000	0	0
Other Income	251 000	232 000	131 000	231 000
Revenue	303 000	265 000	131 000	231 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	148 000	148 000	148 000	123 000
Impairment	0	0	0	0
Expenditure	254 000	228 000	230 000	230 000
Operating Profit	49 000	38 000	−98 000	1 000
Financial Income	2 000	3 000	3 000	0
Financial Costs	21 000	22 000	21 000	21 000
Financial Balance	−19 000	−19 000	−18 000	−21 000
Dividends	0	0	0	0
Net Income	31 000	19 000	−116 000	−20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	172 000	320 000	467 000	615 000
Total Tangible Assets	172 000	320 000	467 000	615 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	172 000	320 000	467 000	615 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	11 000	3 000	10 000
Total Current Assets	125 000	89 000	42 000	105 000
Total Assets	298 000	409 000	510 000	720 000
Total Equity	−62 000	−93 000	−111 000	5 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	266 000	416 000	562 000	644 000
Creditors	25 000	17 000	2 000	19 000
Unpaid Taxes	13 000	24 000	11 000	15 000
Dividends	0	0	0	0
Other Current Debt	55 000	45 000	46 000	37 000
Total Current Debt	93 000	86 000	59 000	71 000
Total Equity and Debt	298 000	409 000	510 000	720 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−50 %	−20,43 %	104,5 %	−400 %
Debt-to-Equity Ratio	−4,29	−4,47	−5,06	128,8
Operating Profit Margin	16,17 %	14,34 %	−74,81 %	0,43 %
Current Ratio	1,34	1,03	0,71	1,48
Quick Ratio	1,34	1,03	0,71	1,48
Equity Ratio	−0,21	−0,23	−0,22	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %