BUXCONSULTING AS

0484 OSLO

Finances

Share Ownership

Return on Equity

24,51 %

Current Ratio

1,2

Debt-to-Equity Ratio

0,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 024 000	3 667 000	2 190 000	683 000
Net Income	904 000	1 999 000	1 483 000	495 000
Total Assets	5 766 000	4 795 000	2 329 000	665 000
Total Equity	3 689 000	2 878 000	1 327 000	421 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 024 000	3 667 000	2 190 000	683 000
Expenditure	2 864 000	1 103 000	287 000	48 000
Operating Profit	1 160 000	2 563 000	1 903 000	635 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	1 160 000	2 563 000	1 902 000	635 000
Tax	255 000	564 000	418 000	140 000
Net Income	904 000	1 999 000	1 483 000	495 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 640 000	3 759 000	2 212 000	510 000
Total Current Assets	1 125 000	1 036 000	118 000	155 000
Total Assets	5 766 000	4 795 000	2 329 000	665 000
Total Retained Equity	3 659 000	2 848 000	1 297 000	391 000
Total Equity	3 689 000	2 878 000	1 327 000	421 000
Total Long-Term Debt	1 135 000	0	0	0
Total Current Debt	941 000	1 917 000	1 002 000	244 000
Total Equity and Debt	5 766 000	4 795 000	2 329 000	665 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 024 000	3 667 000	2 188 000	683 000
Other Income	0	0	2 000	0
Revenue	4 024 000	3 667 000	2 190 000	683 000
Cost of Goods Sold	5 000	40 000	5 000	7 000
Salary Costs	1 502 000	251 000	9 000	0
Depreciation	152 000	0	0	0
Impairment	0	0	0	0
Expenditure	2 864 000	1 103 000	287 000	48 000
Operating Profit	1 160 000	2 563 000	1 903 000	635 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	300 000	300 000	0
Net Income	904 000	1 999 000	1 483 000	495 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	707 000	0	0	0
Total Intangible Assets	707 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	442 000	0	0	0
Total Tangible Assets	442 000	0	0	0
Total Fiancial Fixed Assets	3 492 000	3 759 000	2 212 000	510 000
Total Fixed Assets	4 640 000	3 759 000	2 212 000	510 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	938 000	724 000	77 000	155 000
Total Current Assets	1 125 000	1 036 000	118 000	155 000
Total Assets	5 766 000	4 795 000	2 329 000	665 000
Total Equity	3 689 000	2 878 000	1 327 000	421 000
Short-Term Group Debt	344 000	0	0	0
Total Long-Term Debt	1 135 000	0	0	0
Creditors	54 000	53 000	6 000	0
Unpaid Taxes	102 000	13 000	1 000	0
Dividends	0	300 000	300 000	0
Other Current Debt	248 000	1 029 000	355 000	134 000
Total Current Debt	941 000	1 917 000	1 002 000	244 000
Total Equity and Debt	5 766 000	4 795 000	2 329 000	665 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,51 %	69,46 %	111,76 %	117,58 %
Debt-to-Equity Ratio	0,31	0	0	0
Operating Profit Margin	28,83 %	69,89 %	86,89 %	92,97 %
Current Ratio	1,2	0,54	0,12	0,64
Quick Ratio	1,2	0,54	0,12	0,64
Equity Ratio	0,64	0,6	0,57	0,63
Gross Profit Margin	99,88 %	98,91 %	99,77 %	98,98 %