BUSKERUD BOLIG OG EIENDOMSUTVIKLING AS

3370 VIKERSUND

Finances

Return on Equity

2,25 %

Current Ratio

5,48

Debt-to-Equity Ratio

0,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 691 000	208 000	2 979 000	21 516 000
Net Income	195 000	−1 116 000	−519 000	4 025 000
Total Assets	12 845 000	14 212 000	14 504 000	15 841 000
Total Equity	8 656 000	8 461 000	9 576 000	10 133 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 691 000	208 000	2 979 000	21 516 000
Expenditure	2 649 000	882 000	3 933 000	18 592 000
Operating Profit	42 000	−674 000	−953 000	2 924 000
Financial Income	302 000	0	337 000	1 802 000
Financial Costs	150 000	130 000	134 000	73 000
Financial Balance	152 000	−130 000	203 000	1 729 000
Earnings Before Tax	195 000	−804 000	−751 000	4 653 000
Tax	0	311 000	−232 000	628 000
Net Income	195 000	−1 116 000	−519 000	4 025 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 901 000	4 022 000	684 000	633 000
Total Current Assets	8 944 000	10 189 000	13 820 000	15 207 000
Total Assets	12 845 000	14 212 000	14 504 000	15 841 000
Total Retained Equity	7 285 000	7 090 000	8 206 000	8 763 000
Total Equity	8 656 000	8 461 000	9 576 000	10 133 000
Total Long-Term Debt	2 556 000	3 860 000	3 010 000	784 000
Total Current Debt	1 633 000	1 891 000	1 917 000	4 923 000
Total Equity and Debt	12 845 000	14 212 000	14 504 000	15 841 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 456 000	39 000	2 857 000	21 480 000
Other Income	235 000	169 000	122 000	36 000
Revenue	2 691 000	208 000	2 979 000	21 516 000
Cost of Goods Sold	2 467 000	87 000	3 582 000	17 566 000
Salary Costs	0	0	0	0
Depreciation	96 000	118 000	76 000	76 000
Impairment	0	0	0	0
Expenditure	2 649 000	882 000	3 933 000	18 592 000
Operating Profit	42 000	−674 000	−953 000	2 924 000
Financial Income	302 000	0	337 000	1 802 000
Financial Costs	150 000	130 000	134 000	73 000
Financial Balance	152 000	−130 000	203 000	1 729 000
Dividends	0	0	0	0
Net Income	195 000	−1 116 000	−519 000	4 025 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	311 000	44 000
Real Eastate	3 741 000	3 812 000	0	0
Machinery and Plant Facilities	0	19 000	91 000	167 000
Fixtures	0	0	0	0
Total Tangible Assets	3 741 000	3 831 000	91 000	167 000
Total Fiancial Fixed Assets	160 000	191 000	281 000	422 000
Total Fixed Assets	3 901 000	4 022 000	684 000	633 000
Stock	817 000	3 180 000	5 370 000	6 614 000
Total Investments	0	0	0	0
Cash, Bank	1 358 000	131 000	2 177 000	858 000
Total Current Assets	8 944 000	10 189 000	13 820 000	15 207 000
Total Assets	12 845 000	14 212 000	14 504 000	15 841 000
Total Equity	8 656 000	8 461 000	9 576 000	10 133 000
Short-Term Group Debt	1 567 000	1 449 000	1 111 000	3 880 000
Total Long-Term Debt	2 556 000	3 860 000	3 010 000	784 000
Creditors	43 000	50 000	78 000	82 000
Unpaid Taxes	0	0	19 000	0
Dividends	0	0	0	0
Other Current Debt	23 000	392 000	684 000	289 000
Total Current Debt	1 633 000	1 891 000	1 917 000	4 923 000
Total Equity and Debt	12 845 000	14 212 000	14 504 000	15 841 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,25 %	−13,19 %	−5,42 %	39,72 %
Debt-to-Equity Ratio	0,3	0,46	0,31	0,08
Operating Profit Margin	1,56 %	−324,04 %	−31,99 %	13,59 %
Current Ratio	5,48	5,39	7,21	3,09
Quick Ratio	10,96	−7,9	−4	−8,99
Equity Ratio	0,67	0,6	0,66	0,64
Gross Profit Margin	8,32 %	58,17 %	−20,24 %	18,36 %