BUSCH ELOXAL AS

2016 FROGNER

Finances

Share Ownership

Return on Equity

33,53 %

Current Ratio

3,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 801 000	4 320 000	3 448 000	4 110 000
Net Income	1 195 000	701 000	342 000	910 000
Total Assets	4 711 000	4 628 000	3 802 000	3 880 000
Total Equity	3 564 000	3 869 000	3 168 000	3 126 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 801 000	4 320 000	3 448 000	4 110 000
Expenditure	4 289 000	3 432 000	3 023 000	2 961 000
Operating Profit	1 513 000	888 000	425 000	1 148 000
Financial Income	21 000	10 000	15 000	19 000
Financial Costs	1 000	0	2 000	0
Financial Balance	20 000	10 000	13 000	19 000
Earnings Before Tax	1 533 000	899 000	438 000	1 167 000
Tax	337 000	198 000	97 000	257 000
Net Income	1 195 000	701 000	342 000	910 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	478 000	488 000	485 000	471 000
Total Current Assets	4 232 000	4 140 000	3 317 000	3 410 000
Total Assets	4 711 000	4 628 000	3 802 000	3 880 000
Total Retained Equity	3 164 000	3 469 000	2 768 000	2 726 000
Total Equity	3 564 000	3 869 000	3 168 000	3 126 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 147 000	759 000	634 000	754 000
Total Equity and Debt	4 711 000	4 628 000	3 802 000	3 880 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 801 000	4 320 000	3 448 000	4 110 000
Other Income	0	0	0	0
Revenue	5 801 000	4 320 000	3 448 000	4 110 000
Cost of Goods Sold	359 000	261 000	181 000	183 000
Salary Costs	2 724 000	2 176 000	1 924 000	1 849 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 289 000	3 432 000	3 023 000	2 961 000
Operating Profit	1 513 000	888 000	425 000	1 148 000
Financial Income	21 000	10 000	15 000	19 000
Financial Costs	1 000	0	2 000	0
Financial Balance	20 000	10 000	13 000	19 000
Dividends	0	0	0	0
Net Income	1 195 000	701 000	342 000	910 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	16 000	21 000	18 000
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	478 000	471 000	464 000	453 000
Total Fixed Assets	478 000	488 000	485 000	471 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 628 000	3 656 000	2 818 000	2 664 000
Total Current Assets	4 232 000	4 140 000	3 317 000	3 410 000
Total Assets	4 711 000	4 628 000	3 802 000	3 880 000
Total Equity	3 564 000	3 869 000	3 168 000	3 126 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	32 000	17 000	27 000	15 000
Unpaid Taxes	463 000	325 000	306 000	327 000
Dividends	0	0	0	0
Other Current Debt	331 000	224 000	202 000	198 000
Total Current Debt	1 147 000	759 000	634 000	754 000
Total Equity and Debt	4 711 000	4 628 000	3 802 000	3 880 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,53 %	18,12 %	10,8 %	29,11 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	26,08 %	20,56 %	12,33 %	27,93 %
Current Ratio	3,69	5,45	5,23	4,52
Quick Ratio	3,69	5,45	5,23	4,52
Equity Ratio	0,76	0,84	0,83	0,81
Gross Profit Margin	93,81 %	93,96 %	94,75 %	95,55 %