BJØRN BUSUND AS

0374 OSLO

Finances

Share Ownership

Return on Equity

63,92 %

Current Ratio

0,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 652 000	3 215 000	2 560 000	2 192 000
Net Income	1 959 000	1 710 000	1 238 000	1 007 000
Total Assets	7 202 000	7 883 000	7 076 000	7 624 000
Total Equity	3 065 000	5 106 000	5 396 000	4 308 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 652 000	3 215 000	2 560 000	2 192 000
Expenditure	1 136 000	997 000	906 000	807 000
Operating Profit	2 517 000	2 217 000	1 653 000	1 385 000
Financial Income	0	0	0	15 000
Financial Costs	5 000	26 000	64 000	112 000
Financial Balance	−5 000	−26 000	−64 000	−97 000
Earnings Before Tax	2 512 000	2 192 000	1 589 000	1 288 000
Tax	553 000	482 000	351 000	281 000
Net Income	1 959 000	1 710 000	1 238 000	1 007 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 666 000	7 192 000	6 323 000	7 465 000
Total Current Assets	535 000	691 000	753 000	159 000
Total Assets	7 202 000	7 883 000	7 076 000	7 624 000
Total Retained Equity	2 965 000	5 006 000	5 296 000	4 208 000
Total Equity	3 065 000	5 106 000	5 396 000	4 308 000
Total Long-Term Debt	15 000	248 000	1 091 000	2 450 000
Total Current Debt	4 122 000	2 529 000	589 000	866 000
Total Equity and Debt	7 202 000	7 883 000	7 076 000	7 624 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 990 000	2 712 000	2 074 000	1 683 000
Other Income	663 000	503 000	486 000	510 000
Revenue	3 652 000	3 215 000	2 560 000	2 192 000
Cost of Goods Sold	15 000	10 000	19 000	3 000
Salary Costs	309 000	171 000	94 000	106 000
Depreciation	233 000	360 000	142 000	178 000
Impairment	0	0	0	0
Expenditure	1 136 000	997 000	906 000	807 000
Operating Profit	2 517 000	2 217 000	1 653 000	1 385 000
Financial Income	0	0	0	15 000
Financial Costs	5 000	26 000	64 000	112 000
Financial Balance	−5 000	−26 000	−64 000	−97 000
Dividends	2 000 000	0	150 000	0
Net Income	1 959 000	1 710 000	1 238 000	1 007 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	15 000	19 000	0
Real Eastate	5 736 000	5 736 000	5 736 000	6 756 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	930 000	1 440 000	567 000	709 000
Total Tangible Assets	6 666 000	7 176 000	6 304 000	7 465 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 666 000	7 192 000	6 323 000	7 465 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	315 000	482 000	417 000	67 000
Total Current Assets	535 000	691 000	753 000	159 000
Total Assets	7 202 000	7 883 000	7 076 000	7 624 000
Total Equity	3 065 000	5 106 000	5 396 000	4 308 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 000	248 000	1 091 000	2 450 000
Creditors	0	0	0	0
Unpaid Taxes	17 000	21 000	13 000	16 000
Dividends	2 000 000	0	150 000	0
Other Current Debt	1 583 000	2 030 000	30 000	560 000
Total Current Debt	4 122 000	2 529 000	589 000	866 000
Total Equity and Debt	7 202 000	7 883 000	7 076 000	7 624 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,92 %	33,49 %	22,94 %	23,38 %
Debt-to-Equity Ratio	0	0,05	0,2	0,57
Operating Profit Margin	68,92 %	68,96 %	64,57 %	63,18 %
Current Ratio	0,13	0,27	1,28	0,18
Quick Ratio	0,13	0,27	1,28	0,18
Equity Ratio	0,43	0,65	0,76	0,57
Gross Profit Margin	99,59 %	99,69 %	99,26 %	99,86 %