BUSKERUD BLIKK & SVEIS AS

3036 DRAMMEN

Finances

Share Ownership

Return on Equity

48,77 %

Current Ratio

1,87

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	44 953 000	43 997 000	39 379 000	37 370 000
Net Income	6 346 000	4 734 000	3 386 000	2 210 000
Total Assets	25 392 000	24 179 000	20 362 000	16 865 000
Total Equity	13 013 000	12 667 000	10 934 000	10 547 000

Income (NOK)	2022	2021	2020	2019
Revenue	44 953 000	43 997 000	39 379 000	37 370 000
Expenditure	36 831 000	37 923 000	35 113 000	34 522 000
Operating Profit	8 121 000	6 074 000	4 266 000	2 848 000
Financial Income	133 000	53 000	106 000	86 000
Financial Costs	101 000	53 000	27 000	81 000
Financial Balance	32 000	0	79 000	5 000
Earnings Before Tax	8 153 000	6 073 000	4 345 000	2 852 000
Tax	1 807 000	1 339 000	959 000	642 000
Net Income	6 346 000	4 734 000	3 386 000	2 210 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 078 000	3 646 000	3 408 000	2 688 000
Total Current Assets	22 314 000	20 533 000	16 954 000	14 177 000
Total Assets	25 392 000	24 179 000	20 362 000	16 865 000
Total Retained Equity	12 413 000	12 067 000	10 334 000	9 947 000
Total Equity	13 013 000	12 667 000	10 934 000	10 547 000
Total Long-Term Debt	436 000	1 241 000	652 000	596 000
Total Current Debt	11 944 000	10 271 000	8 776 000	5 721 000
Total Equity and Debt	25 392 000	24 179 000	20 362 000	16 865 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	44 108 000	42 145 000	37 675 000	36 488 000
Other Income	845 000	1 852 000	1 704 000	883 000
Revenue	44 953 000	43 997 000	39 379 000	37 370 000
Cost of Goods Sold	25 379 000	25 761 000	23 969 000	23 602 000
Salary Costs	6 466 000	7 034 000	6 151 000	6 372 000
Depreciation	925 000	812 000	615 000	495 000
Impairment	0	0	0	0
Expenditure	36 831 000	37 923 000	35 113 000	34 522 000
Operating Profit	8 121 000	6 074 000	4 266 000	2 848 000
Financial Income	133 000	53 000	106 000	86 000
Financial Costs	101 000	53 000	27 000	81 000
Financial Balance	32 000	0	79 000	5 000
Dividends	6 000 000	3 000 000	3 000 000	1 000 000
Net Income	6 346 000	4 734 000	3 386 000	2 210 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	135 000	153 000	121 000	99 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 943 000	3 494 000	3 287 000	2 590 000
Total Tangible Assets	2 943 000	3 494 000	3 287 000	2 590 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 078 000	3 646 000	3 408 000	2 688 000
Stock	8 095 000	8 031 000	6 145 000	5 543 000
Total Investments	0	0	0	0
Cash, Bank	10 785 000	8 053 000	8 946 000	3 711 000
Total Current Assets	22 314 000	20 533 000	16 954 000	14 177 000
Total Assets	25 392 000	24 179 000	20 362 000	16 865 000
Total Equity	13 013 000	12 667 000	10 934 000	10 547 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	436 000	1 241 000	652 000	596 000
Creditors	1 644 000	3 213 000	2 660 000	2 343 000
Unpaid Taxes	1 810 000	2 037 000	1 538 000	1 166 000
Dividends	6 000 000	3 000 000	3 000 000	1 000 000
Other Current Debt	699 000	650 000	597 000	578 000
Total Current Debt	11 944 000	10 271 000	8 776 000	5 721 000
Total Equity and Debt	25 392 000	24 179 000	20 362 000	16 865 000

Financial indicators	2022	2021	2020	2019
Return on Equity	48,77 %	37,37 %	30,97 %	20,95 %
Debt-to-Equity Ratio	0,03	0,1	0,06	0,06
Operating Profit Margin	18,07 %	13,81 %	10,83 %	7,62 %
Current Ratio	1,87	2	1,93	2,48
Quick Ratio	5,8	9,17	6,44	79,65
Equity Ratio	0,51	0,52	0,54	0,63
Gross Profit Margin	43,54 %	41,45 %	39,13 %	36,84 %