BUSKERUD BOLIGINVEST AS

3019 DRAMMEN

Finances

Share Ownership

Return on Equity

14,04 %

Current Ratio

9,06

Debt-to-Equity Ratio

1,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 147 000	1 143 000	1 005 000	801 000
Net Income	290 000	424 000	271 000	−541 000
Total Assets	5 589 000	5 309 000	2 435 000	2 251 000
Total Equity	2 066 000	1 775 000	1 457 000	1 186 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 147 000	1 143 000	1 005 000	801 000
Expenditure	592 000	567 000	700 000	1 338 000
Operating Profit	555 000	576 000	305 000	−538 000
Financial Income	10 000	0	1 000	0
Financial Costs	169 000	115 000	36 000	15 000
Financial Balance	−159 000	−115 000	−35 000	−15 000
Earnings Before Tax	396 000	461 000	271 000	−553 000
Tax	106 000	37 000	0	−11 000
Net Income	290 000	424 000	271 000	−541 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 157 000	4 182 000	1 589 000	1 589 000
Total Current Assets	1 432 000	1 127 000	846 000	663 000
Total Assets	5 589 000	5 309 000	2 435 000	2 251 000
Total Retained Equity	1 866 000	1 575 000	1 257 000	986 000
Total Equity	2 066 000	1 775 000	1 457 000	1 186 000
Total Long-Term Debt	3 366 000	3 448 000	948 000	1 035 000
Total Current Debt	158 000	86 000	30 000	30 000
Total Equity and Debt	5 589 000	5 309 000	2 435 000	2 251 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 147 000	1 143 000	1 005 000	801 000
Revenue	1 147 000	1 143 000	1 005 000	801 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	54 000	19 000
Depreciation	25 000	25 000	0	0
Impairment	0	0	0	0
Expenditure	592 000	567 000	700 000	1 338 000
Operating Profit	555 000	576 000	305 000	−538 000
Financial Income	10 000	0	1 000	0
Financial Costs	169 000	115 000	36 000	15 000
Financial Balance	−159 000	−115 000	−35 000	−15 000
Dividends	0	105 000	0	0
Net Income	290 000	424 000	271 000	−541 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 157 000	4 182 000	1 589 000	1 589 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 157 000	4 182 000	1 589 000	1 589 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 157 000	4 182 000	1 589 000	1 589 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 252 000	971 000	731 000	545 000
Total Current Assets	1 432 000	1 127 000	846 000	663 000
Total Assets	5 589 000	5 309 000	2 435 000	2 251 000
Total Equity	2 066 000	1 775 000	1 457 000	1 186 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 366 000	3 448 000	948 000	1 035 000
Creditors	6 000	4 000	0	1 000
Unpaid Taxes	0	0	7 000	10 000
Dividends	0	105 000	0	0
Other Current Debt	46 000	45 000	23 000	19 000
Total Current Debt	158 000	86 000	30 000	30 000
Total Equity and Debt	5 589 000	5 309 000	2 435 000	2 251 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,04 %	23,89 %	18,6 %	−45,62 %
Debt-to-Equity Ratio	1,63	1,94	0,65	0,87
Operating Profit Margin	48,39 %	50,39 %	30,35 %	−67,17 %
Current Ratio	9,06	13,1	28,2	22,1
Quick Ratio	9,06	13,1	28,2	22,1
Equity Ratio	0,37	0,33	0,6	0,53
Gross Profit Margin	100 %	100 %	100 %	100 %