BUSKERUD ØYEKLINIKK AS

0789 OSLO

Finances

Share Ownership

Return on Equity

73,66 %

Current Ratio

0,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 924 000	6 495 000	6 291 000	7 103 000
Net Income	537 000	483 000	294 000	647 000
Total Assets	1 606 000	1 461 000	1 290 000	1 623 000
Total Equity	729 000	592 000	450 000	756 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 924 000	6 495 000	6 291 000	7 103 000
Expenditure	6 235 000	5 876 000	5 915 000	6 282 000
Operating Profit	690 000	619 000	376 000	822 000
Financial Income	0	0	2 000	8 000
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	1 000	8 000
Earnings Before Tax	688 000	619 000	377 000	830 000
Tax	151 000	136 000	83 000	183 000
Net Income	537 000	483 000	294 000	647 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	833 000	905 000	838 000	866 000
Total Current Assets	773 000	556 000	452 000	757 000
Total Assets	1 606 000	1 461 000	1 290 000	1 623 000
Total Retained Equity	629 000	492 000	349 000	656 000
Total Equity	729 000	592 000	450 000	756 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	877 000	869 000	840 000	867 000
Total Equity and Debt	1 606 000	1 461 000	1 290 000	1 623 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 427 000	5 062 000	4 833 000	5 724 000
Other Income	1 497 000	1 434 000	1 458 000	1 379 000
Revenue	6 924 000	6 495 000	6 291 000	7 103 000
Cost of Goods Sold	781 000	661 000	755 000	868 000
Salary Costs	4 019 000	3 905 000	3 775 000	3 940 000
Depreciation	230 000	221 000	291 000	181 000
Impairment	0	0	0	0
Expenditure	6 235 000	5 876 000	5 915 000	6 282 000
Operating Profit	690 000	619 000	376 000	822 000
Financial Income	0	0	2 000	8 000
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	1 000	8 000
Dividends	400 000	340 000	600 000	650 000
Net Income	537 000	483 000	294 000	647 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	57 000	58 000	61 000	49 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	425 000	595 000	541 000	580 000
Fixtures	351 000	252 000	236 000	237 000
Total Tangible Assets	776 000	847 000	777 000	817 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	833 000	905 000	838 000	866 000
Stock	124 000	84 000	26 000	28 000
Total Investments	0	0	0	0
Cash, Bank	645 000	467 000	419 000	717 000
Total Current Assets	773 000	556 000	452 000	757 000
Total Assets	1 606 000	1 461 000	1 290 000	1 623 000
Total Equity	729 000	592 000	450 000	756 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	2 000
Unpaid Taxes	237 000	267 000	295 000	232 000
Dividends	400 000	340 000	600 000	650 000
Other Current Debt	489 000	469 000	449 000	460 000
Total Current Debt	877 000	869 000	840 000	867 000
Total Equity and Debt	1 606 000	1 461 000	1 290 000	1 623 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,66 %	81,59 %	65,33 %	85,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,97 %	9,53 %	5,98 %	11,57 %
Current Ratio	0,88	0,64	0,54	0,87
Quick Ratio	1,03	0,71	0,56	0,9
Equity Ratio	0,45	0,41	0,35	0,47
Gross Profit Margin	88,72 %	89,82 %	88 %	87,78 %