BUSKHAMMAREN BORETTSLAG

8622 MO I RANA

Finances

Share Ownership

Return on Equity

11,65 %

Current Ratio

2,7

Debt-to-Equity Ratio

6,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 616 000	1 453 000	1 532 000	1 558 000
Net Income	553 000	70 000	547 000	502 000
Total Assets	36 659 000	36 626 000	37 081 000	37 077 000
Total Equity	4 746 000	4 193 000	4 123 000	3 576 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 616 000	1 453 000	1 532 000	1 558 000
Expenditure	674 000	1 093 000	597 000	561 000
Operating Profit	942 000	360 000	936 000	997 000
Financial Income	4 000	1 000	3 000	7 000
Financial Costs	393 000	291 000	391 000	502 000
Financial Balance	−389 000	−290 000	−388 000	−495 000
Earnings Before Tax	553 000	70 000	547 000	502 000
Tax	0	0	0	0
Net Income	553 000	70 000	547 000	502 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 128 000	36 128 000	36 128 000	36 128 000
Total Current Assets	530 000	497 000	953 000	949 000
Total Assets	36 659 000	36 626 000	37 081 000	37 077 000
Total Retained Equity	4 644 000	4 090 000	4 020 000	3 473 000
Total Equity	4 746 000	4 193 000	4 123 000	3 576 000
Total Long-Term Debt	31 717 000	32 253 000	32 794 000	33 268 000
Total Current Debt	196 000	179 000	165 000	233 000
Total Equity and Debt	36 659 000	36 626 000	37 081 000	37 077 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 616 000	1 453 000	1 532 000	1 558 000
Revenue	1 616 000	1 453 000	1 532 000	1 558 000
Cost of Goods Sold	0	0	0	0
Salary Costs	20 000	16 000	16 000	16 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	674 000	1 093 000	597 000	561 000
Operating Profit	942 000	360 000	936 000	997 000
Financial Income	4 000	1 000	3 000	7 000
Financial Costs	393 000	291 000	391 000	502 000
Financial Balance	−389 000	−290 000	−388 000	−495 000
Dividends	0	0	0	0
Net Income	553 000	70 000	547 000	502 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	36 128 000	36 128 000	36 128 000	36 128 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	36 128 000	36 128 000	36 128 000	36 128 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	36 128 000	36 128 000	36 128 000	36 128 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	387 000	355 000	819 000	855 000
Total Current Assets	530 000	497 000	953 000	949 000
Total Assets	36 659 000	36 626 000	37 081 000	37 077 000
Total Equity	4 746 000	4 193 000	4 123 000	3 576 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	31 717 000	32 253 000	32 794 000	33 268 000
Creditors	136 000	118 000	95 000	100 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	60 000	61 000	70 000	134 000
Total Current Debt	196 000	179 000	165 000	233 000
Total Equity and Debt	36 659 000	36 626 000	37 081 000	37 077 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,65 %	1,67 %	13,27 %	14,04 %
Debt-to-Equity Ratio	6,68	7,69	7,95	9,3
Operating Profit Margin	58,29 %	24,78 %	61,1 %	63,99 %
Current Ratio	2,7	2,78	5,78	4,07
Quick Ratio	2,7	2,78	5,78	4,07
Equity Ratio	0,13	0,11	0,11	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %