BUSKERUD SKADEDYRKONTROLL AS

3058 SOLBERGMOEN

Finances

Share Ownership

Return on Equity

29,09 %

Current Ratio

1,77

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 822 000	2 553 000	1 858 000	894 000
Net Income	169 000	659 000	521 000	228 000
Total Assets	1 341 000	1 652 000	1 110 000	593 000
Total Equity	581 000	812 000	553 000	252 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 822 000	2 553 000	1 858 000	894 000
Expenditure	1 605 000	1 709 000	1 193 000	604 000
Operating Profit	217 000	844 000	665 000	290 000
Financial Income	0	1 000	4 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	1 000	3 000	1 000
Earnings Before Tax	217 000	846 000	668 000	291 000
Tax	48 000	187 000	147 000	63 000
Net Income	169 000	659 000	521 000	228 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 341 000	1 652 000	1 110 000	593 000
Total Assets	1 341 000	1 652 000	1 110 000	593 000
Total Retained Equity	557 000	788 000	528 000	228 000
Total Equity	581 000	812 000	553 000	252 000
Total Long-Term Debt	1 000	0	1 000	1 000
Total Current Debt	759 000	840 000	557 000	340 000
Total Equity and Debt	1 341 000	1 652 000	1 110 000	593 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 822 000	2 553 000	1 858 000	894 000
Other Income	0	0	0	0
Revenue	1 822 000	2 553 000	1 858 000	894 000
Cost of Goods Sold	87 000	304 000	207 000	57 000
Salary Costs	930 000	809 000	662 000	382 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 605 000	1 709 000	1 193 000	604 000
Operating Profit	217 000	844 000	665 000	290 000
Financial Income	0	1 000	4 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	1 000	3 000	1 000
Dividends	400 000	400 000	220 000	0
Net Income	169 000	659 000	521 000	228 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	22 000	22 000	54 000	7 000
Total Investments	0	0	0	0
Cash, Bank	1 086 000	1 454 000	927 000	535 000
Total Current Assets	1 341 000	1 652 000	1 110 000	593 000
Total Assets	1 341 000	1 652 000	1 110 000	593 000
Total Equity	581 000	812 000	553 000	252 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	1 000	1 000
Creditors	37 000	13 000	18 000	21 000
Unpaid Taxes	121 000	146 000	110 000	73 000
Dividends	400 000	400 000	220 000	0
Other Current Debt	154 000	95 000	62 000	184 000
Total Current Debt	759 000	840 000	557 000	340 000
Total Equity and Debt	1 341 000	1 652 000	1 110 000	593 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,09 %	81,16 %	94,21 %	90,48 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,91 %	33,06 %	35,79 %	32,44 %
Current Ratio	1,77	1,97	1,99	1,74
Quick Ratio	1,82	2,02	2,21	1,78
Equity Ratio	0,43	0,49	0,5	0,42
Gross Profit Margin	95,23 %	88,09 %	88,86 %	93,62 %