BUSCK AS

4636 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

0,18 %

Current Ratio

1,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 080 000	12 182 000	9 786 000	9 827 000
Net Income	6 000	2 299 000	12 000	163 000
Total Assets	8 170 000	5 453 000	5 356 000	5 530 000
Total Equity	3 356 000	3 349 000	−950 000	−961 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 080 000	12 182 000	9 786 000	9 827 000
Expenditure	14 185 000	10 241 000	9 534 000	9 638 000
Operating Profit	−106 000	1 942 000	252 000	189 000
Financial Income	238 000	442 000	88 000	38 000
Financial Costs	126 000	84 000	328 000	64 000
Financial Balance	112 000	358 000	−240 000	−26 000
Earnings Before Tax	6 000	2 299 000	12 000	163 000
Tax	0	0	0	0
Net Income	6 000	2 299 000	12 000	163 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	467 000	4 000	33 000	97 000
Total Current Assets	7 703 000	5 449 000	5 323 000	5 433 000
Total Assets	8 170 000	5 453 000	5 356 000	5 530 000
Total Retained Equity	1 256 000	1 249 000	−1 050 000	−1 061 000
Total Equity	3 356 000	3 349 000	−950 000	−961 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 814 000	2 104 000	6 306 000	6 491 000
Total Equity and Debt	8 170 000	5 453 000	5 356 000	5 530 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 080 000	12 182 000	9 786 000	9 828 000
Other Income	0	0	0	−1 000
Revenue	14 080 000	12 182 000	9 786 000	9 827 000
Cost of Goods Sold	10 046 000	6 780 000	6 421 000	6 117 000
Salary Costs	2 544 000	2 135 000	1 906 000	1 962 000
Depreciation	86 000	29 000	49 000	73 000
Impairment	0	0	0	0
Expenditure	14 185 000	10 241 000	9 534 000	9 638 000
Operating Profit	−106 000	1 942 000	252 000	189 000
Financial Income	238 000	442 000	88 000	38 000
Financial Costs	126 000	84 000	328 000	64 000
Financial Balance	112 000	358 000	−240 000	−26 000
Dividends	0	0	0	0
Net Income	6 000	2 299 000	12 000	163 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	467 000	4 000	33 000	82 000
Total Tangible Assets	467 000	4 000	33 000	82 000
Total Fiancial Fixed Assets	0	0	0	15 000
Total Fixed Assets	467 000	4 000	33 000	97 000
Stock	3 826 000	3 609 000	2 892 000	2 877 000
Total Investments	0	0	0	0
Cash, Bank	964 000	551 000	963 000	1 443 000
Total Current Assets	7 703 000	5 449 000	5 323 000	5 433 000
Total Assets	8 170 000	5 453 000	5 356 000	5 530 000
Total Equity	3 356 000	3 349 000	−950 000	−961 000
Short-Term Group Debt	2 052 000	201 000	4 869 000	5 336 000
Total Long-Term Debt	0	0	0	0
Creditors	1 660 000	1 097 000	831 000	548 000
Unpaid Taxes	858 000	602 000	401 000	419 000
Dividends	0	0	0	0
Other Current Debt	244 000	204 000	206 000	188 000
Total Current Debt	4 814 000	2 104 000	6 306 000	6 491 000
Total Equity and Debt	8 170 000	5 453 000	5 356 000	5 530 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,18 %	68,65 %	−1,26 %	−16,96 %
Debt-to-Equity Ratio	0	0	−0	−0
Operating Profit Margin	−0,75 %	15,94 %	2,58 %	1,92 %
Current Ratio	1,6	2,59	0,84	0,84
Quick Ratio	7,8	−3,62	1,56	1,5
Equity Ratio	0,41	0,61	−0,18	−0,17
Gross Profit Margin	28,65 %	44,34 %	34,39 %	37,75 %