BUSKEN EIENDOM AS

3027 DRAMMEN

Finances

Share Ownership

Return on Equity

33,07 %

Current Ratio

4,08

Debt-to-Equity Ratio

4,38

Key figures (NOK)	2022	2021	2020
Revenue	3 556 000	2 239 000	1 025 000
Net Income	1 599 000	943 000	533 000
Total Assets	26 951 000	24 908 000	8 494 000
Total Equity	4 835 000	3 236 000	2 293 000

Income (NOK)	2022	2021	2020
Revenue	3 556 000	2 239 000	1 025 000
Expenditure	1 369 000	809 000	211 000
Operating Profit	2 187 000	1 431 000	814 000
Financial Income	10 000	0	0
Financial Costs	146 000	222 000	97 000
Financial Balance	−136 000	−222 000	−97 000
Earnings Before Tax	2 050 000	1 209 000	718 000
Tax	451 000	266 000	185 000
Net Income	1 599 000	943 000	533 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	23 053 000	23 964 000	8 219 000
Total Current Assets	3 897 000	944 000	276 000
Total Assets	26 951 000	24 908 000	8 494 000
Total Retained Equity	4 587 000	2 988 000	2 045 000
Total Equity	4 835 000	3 236 000	2 293 000
Total Long-Term Debt	21 160 000	21 376 000	6 020 000
Total Current Debt	955 000	296 000	181 000
Total Equity and Debt	26 951 000	24 908 000	8 494 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	4 000	0
Other Income	3 556 000	2 235 000	1 025 000
Revenue	3 556 000	2 239 000	1 025 000
Cost of Goods Sold	0	0	0
Salary Costs	5 000	0	0
Depreciation	911 000	656 000	119 000
Impairment	0	0	0
Expenditure	1 369 000	809 000	211 000
Operating Profit	2 187 000	1 431 000	814 000
Financial Income	10 000	0	0
Financial Costs	146 000	222 000	97 000
Financial Balance	−136 000	−222 000	−97 000
Dividends	0	0	0
Net Income	1 599 000	943 000	533 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	23 053 000	23 964 000	8 219 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	23 053 000	23 964 000	8 219 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	23 053 000	23 964 000	8 219 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	3 750 000	920 000	265 000
Total Current Assets	3 897 000	944 000	276 000
Total Assets	26 951 000	24 908 000	8 494 000
Total Equity	4 835 000	3 236 000	2 293 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	21 160 000	21 376 000	6 020 000
Creditors	365 000	13 000	2 000
Unpaid Taxes	124 000	72 000	23 000
Dividends	0	0	0
Other Current Debt	0	1 000	0
Total Current Debt	955 000	296 000	181 000
Total Equity and Debt	26 951 000	24 908 000	8 494 000

Financial indicators	2022	2021	2020
Return on Equity	33,07 %	29,14 %	23,24 %
Debt-to-Equity Ratio	4,38	6,61	2,63
Operating Profit Margin	61,5 %	63,91 %	79,41 %
Current Ratio	4,08	3,19	1,52
Quick Ratio	4,08	3,19	1,52
Equity Ratio	0,18	0,13	0,27
Gross Profit Margin	100 %	100 %	100 %