BUSYCOM AS

1338 SANDVIKA

Finances

Return on Equity

64,93 %

Current Ratio

18,62

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	16 351 000	1 171 000	4 089 000	169 000
Total Assets	26 181 000	15 829 000	17 675 000	13 586 000
Total Equity	25 181 000	15 829 000	17 667 000	13 578 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	51 000	59 000	53 000	64 000
Operating Profit	−51 000	−59 000	−53 000	−64 000
Financial Income	16 876 000	1 230 000	4 142 000	237 000
Financial Costs	473 000	0	0	5 000
Financial Balance	16 403 000	1 230 000	4 142 000	232 000
Earnings Before Tax	16 351 000	1 171 000	4 089 000	169 000
Tax	0	0	0	0
Net Income	16 351 000	1 171 000	4 089 000	169 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 562 000	10 160 000	10 160 000	10 160 000
Total Current Assets	18 619 000	5 669 000	7 515 000	3 427 000
Total Assets	26 181 000	15 829 000	17 675 000	13 586 000
Total Retained Equity	24 886 000	15 535 000	17 373 000	13 284 000
Total Equity	25 181 000	15 829 000	17 667 000	13 578 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 000 000	0	8 000	8 000
Total Equity and Debt	26 181 000	15 829 000	17 675 000	13 586 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	51 000	59 000	53 000	64 000
Operating Profit	−51 000	−59 000	−53 000	−64 000
Financial Income	16 876 000	1 230 000	4 142 000	237 000
Financial Costs	473 000	0	0	5 000
Financial Balance	16 403 000	1 230 000	4 142 000	232 000
Dividends	7 000 000	3 009 000	0	505 000
Net Income	16 351 000	1 171 000	4 089 000	169 000

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	7 562 000	10 160 000	10 160 000	10 160 000
Total Fixed Assets	7 562 000	10 160 000	10 160 000	10 160 000
Stock	0	0	0	0
Total Investments	6 399 000	3 625 000	2 356 000	2 219 000
Cash, Bank	12 208 000	2 045 000	5 159 000	1 208 000
Total Current Assets	18 619 000	5 669 000	7 515 000	3 427 000
Total Assets	26 181 000	15 829 000	17 675 000	13 586 000
Total Equity	25 181 000	15 829 000	17 667 000	13 578 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	7 000 000	3 009 000	0	505 000
Other Current Debt	0	0	8 000	−497 000
Total Current Debt	1 000 000	0	8 000	8 000
Total Equity and Debt	26 181 000	15 829 000	17 675 000	13 586 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,93 %	7,4 %	23,14 %	1,24 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	18,62	-	939,38	428,38
Quick Ratio	18,62	-	939,38	428,38
Equity Ratio	0,96	1	1	1
Gross Profit Margin	-	-	-	-