BUSKERUDVEIEN BORETTSLAG

3015 DRAMMEN

Finances

Share Ownership

Return on Equity

5,83 %

Current Ratio

14,77

Debt-to-Equity Ratio

0,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 844 000	1 773 000	1 770 000	1 770 000
Net Income	722 000	507 000	752 000	755 000
Total Assets	20 117 000	20 070 000	20 217 000	20 091 000
Total Equity	12 386 000	11 664 000	11 157 000	10 405 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 844 000	1 773 000	1 770 000	1 770 000
Expenditure	1 017 000	1 200 000	943 000	878 000
Operating Profit	827 000	572 000	828 000	892 000
Financial Income	6 000	9 000	12 000	17 000
Financial Costs	59 000	74 000	88 000	155 000
Financial Balance	−53 000	−65 000	−76 000	−138 000
Earnings Before Tax	775 000	507 000	752 000	755 000
Tax	0	0	0	0
Net Income	722 000	507 000	752 000	755 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 448 000	18 458 000	18 467 000	18 476 000
Total Current Assets	1 669 000	1 612 000	1 750 000	1 615 000
Total Assets	20 117 000	20 070 000	20 217 000	20 091 000
Total Retained Equity	12 383 000	11 661 000	11 154 000	10 402 000
Total Equity	12 386 000	11 664 000	11 157 000	10 405 000
Total Long-Term Debt	7 618 000	8 309 000	8 985 000	9 647 000
Total Current Debt	113 000	97 000	75 000	39 000
Total Equity and Debt	20 117 000	20 070 000	20 217 000	20 091 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 844 000	1 773 000	1 770 000	1 770 000
Revenue	1 844 000	1 773 000	1 770 000	1 770 000
Cost of Goods Sold	0	0	0	0
Salary Costs	50 000	201 000	229 000	236 000
Depreciation	9 000	9 000	9 000	0
Impairment	0	0	0	0
Expenditure	1 017 000	1 200 000	943 000	878 000
Operating Profit	827 000	572 000	828 000	892 000
Financial Income	6 000	9 000	12 000	17 000
Financial Costs	59 000	74 000	88 000	155 000
Financial Balance	−53 000	−65 000	−76 000	−138 000
Dividends	0	0	0	0
Net Income	722 000	507 000	752 000	755 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 402 000	18 402 000	18 402 000	18 402 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	46 000	55 000	65 000	74 000
Total Tangible Assets	18 448 000	18 458 000	18 467 000	18 476 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 448 000	18 458 000	18 467 000	18 476 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 668 000	1 566 000	1 749 000	1 612 000
Total Current Assets	1 669 000	1 612 000	1 750 000	1 615 000
Total Assets	20 117 000	20 070 000	20 217 000	20 091 000
Total Equity	12 386 000	11 664 000	11 157 000	10 405 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 618 000	8 309 000	8 985 000	9 647 000
Creditors	112 000	89 000	48 000	3 000
Unpaid Taxes	0	4 000	8 000	12 000
Dividends	0	0	0	0
Other Current Debt	1 000	4 000	18 000	25 000
Total Current Debt	113 000	97 000	75 000	39 000
Total Equity and Debt	20 117 000	20 070 000	20 217 000	20 091 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,83 %	4,35 %	6,74 %	7,26 %
Debt-to-Equity Ratio	0,62	0,71	0,81	0,93
Operating Profit Margin	44,85 %	32,26 %	46,78 %	50,4 %
Current Ratio	14,77	16,62	23,33	41,41
Quick Ratio	14,77	16,62	23,33	41,41
Equity Ratio	0,62	0,58	0,55	0,52
Gross Profit Margin	100 %	100 %	100 %	100 %