BUSENGDAL EIENDOM AS

6250 STORDAL

Finances

Return on Equity

−19,33 %

Current Ratio

0,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	120 000	120 000	120 000	836 000
Net Income	−69 000	−58 000	−5 000	320 000
Total Assets	6 100 000	4 036 000	3 955 000	4 071 000
Total Equity	357 000	426 000	484 000	489 000

Income (NOK)	2022	2021	2020	2019
Revenue	120 000	120 000	120 000	836 000
Expenditure	44 000	40 000	40 000	426 000
Operating Profit	76 000	80 000	80 000	410 000
Financial Income	0	0	0	0
Financial Costs	144 000	139 000	87 000	0
Financial Balance	−144 000	−139 000	−87 000	0
Earnings Before Tax	−69 000	−58 000	−7 000	410 000
Tax	0	0	−1 000	90 000
Net Income	−69 000	−58 000	−5 000	320 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 327 000	3 740 000	3 740 000	3 740 000
Total Current Assets	772 000	296 000	215 000	331 000
Total Assets	6 100 000	4 036 000	3 955 000	4 071 000
Total Retained Equity	190 000	258 000	317 000	322 000
Total Equity	357 000	426 000	484 000	489 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 743 000	3 610 000	3 470 000	3 582 000
Total Equity and Debt	6 100 000	4 036 000	3 955 000	4 071 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	120 000	120 000	120 000	836 000
Other Income	0	0	0	0
Revenue	120 000	120 000	120 000	836 000
Cost of Goods Sold	0	0	0	369 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	44 000	40 000	40 000	426 000
Operating Profit	76 000	80 000	80 000	410 000
Financial Income	0	0	0	0
Financial Costs	144 000	139 000	87 000	0
Financial Balance	−144 000	−139 000	−87 000	0
Dividends	0	0	0	0
Net Income	−69 000	−58 000	−5 000	320 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 362 000	774 000	774 000	774 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 362 000	774 000	774 000	774 000
Total Fiancial Fixed Assets	2 965 000	2 965 000	2 965 000	2 965 000
Total Fixed Assets	5 327 000	3 740 000	3 740 000	3 740 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	378 000	296 000	213 000	331 000
Total Current Assets	772 000	296 000	215 000	331 000
Total Assets	6 100 000	4 036 000	3 955 000	4 071 000
Total Equity	357 000	426 000	484 000	489 000
Short-Term Group Debt	0	0	0	3 483 000
Total Long-Term Debt	0	0	0	0
Creditors	1 994 000	2 000	1 000	8 000
Unpaid Taxes	0	3 000	3 000	0
Dividends	0	0	0	0
Other Current Debt	3 749 000	3 605 000	3 466 000	0
Total Current Debt	5 743 000	3 610 000	3 470 000	3 582 000
Total Equity and Debt	6 100 000	4 036 000	3 955 000	4 071 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−19,33 %	−13,62 %	−1,03 %	65,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	63,33 %	66,67 %	66,67 %	49,04 %
Current Ratio	0,13	0,08	0,06	0,09
Quick Ratio	0,13	0,08	0,06	0,09
Equity Ratio	0,06	0,11	0,12	0,12
Gross Profit Margin	100 %	100 %	100 %	55,86 %