BUSET AS

6419 MOLDE

Finances

Share Ownership

Return on Equity

180,7 %

Current Ratio

0,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 475 000	931 000	1 339 000	1 470 000
Net Income	412 000	133 000	−211 000	−51 000
Total Assets	1 961 000	1 336 000	1 270 000	1 742 000
Total Equity	228 000	−184 000	−317 000	−106 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 475 000	931 000	1 339 000	1 470 000
Expenditure	956 000	766 000	1 610 000	1 518 000
Operating Profit	518 000	165 000	−270 000	−49 000
Financial Income	12 000	13 000	13 000	13 000
Financial Costs	1 000	8 000	15 000	30 000
Financial Balance	11 000	5 000	−2 000	−17 000
Earnings Before Tax	529 000	171 000	−271 000	−66 000
Tax	116 000	38 000	−60 000	−14 000
Net Income	412 000	133 000	−211 000	−51 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	342 000	543 000	493 000	528 000
Total Current Assets	1 619 000	793 000	777 000	1 214 000
Total Assets	1 961 000	1 336 000	1 270 000	1 742 000
Total Retained Equity	128 000	−284 000	−417 000	−206 000
Total Equity	228 000	−184 000	−317 000	−106 000
Total Long-Term Debt	0	26 000	79 000	131 000
Total Current Debt	1 733 000	1 494 000	1 508 000	1 717 000
Total Equity and Debt	1 961 000	1 336 000	1 270 000	1 742 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 475 000	931 000	1 335 000	1 470 000
Other Income	0	0	5 000	0
Revenue	1 475 000	931 000	1 339 000	1 470 000
Cost of Goods Sold	19 000	0	0	79 000
Salary Costs	483 000	133 000	888 000	588 000
Depreciation	85 000	62 000	60 000	56 000
Impairment	0	0	0	0
Expenditure	956 000	766 000	1 610 000	1 518 000
Operating Profit	518 000	165 000	−270 000	−49 000
Financial Income	12 000	13 000	13 000	13 000
Financial Costs	1 000	8 000	15 000	30 000
Financial Balance	11 000	5 000	−2 000	−17 000
Dividends	0	0	0	0
Net Income	412 000	133 000	−211 000	−51 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	73 000	189 000	227 000	167 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	269 000	354 000	266 000	361 000
Total Tangible Assets	269 000	354 000	266 000	361 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	342 000	543 000	493 000	528 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	120 000	6 000	129 000	140 000
Total Current Assets	1 619 000	793 000	777 000	1 214 000
Total Assets	1 961 000	1 336 000	1 270 000	1 742 000
Total Equity	228 000	−184 000	−317 000	−106 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	26 000	79 000	131 000
Creditors	15 000	7 000	57 000	164 000
Unpaid Taxes	351 000	168 000	175 000	384 000
Dividends	0	0	0	0
Other Current Debt	1 367 000	1 292 000	1 276 000	1 146 000
Total Current Debt	1 733 000	1 494 000	1 508 000	1 717 000
Total Equity and Debt	1 961 000	1 336 000	1 270 000	1 742 000

Financial indicators	2022	2021	2020	2019
Return on Equity	180,7 %	−72,28 %	66,56 %	48,11 %
Debt-to-Equity Ratio	0	−0,14	−0,25	−1,24
Operating Profit Margin	35,12 %	17,72 %	−20,16 %	−3,33 %
Current Ratio	0,93	0,53	0,52	0,71
Quick Ratio	0,93	0,53	0,52	0,71
Equity Ratio	0,12	−0,14	−0,25	−0,06
Gross Profit Margin	98,71 %	100 %	100 %	94,63 %