BUSKERUD BYGGISOLERING 3 AS

3128 NØTTERØY

Finances

Share Ownership

Return on Equity

97,06 %

Current Ratio

1,06

Debt-to-Equity Ratio

9,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	207 000	187 000	174 000	190 000
Net Income	99 000	97 000	79 000	95 000
Total Assets	1 237 000	1 233 000	1 212 000	1 110 000
Total Equity	102 000	102 000	102 000	103 000

Income (NOK)	2022	2021	2020	2019
Revenue	207 000	187 000	174 000	190 000
Expenditure	49 000	46 000	49 000	40 000
Operating Profit	158 000	140 000	125 000	150 000
Financial Income	0	0	0	0
Financial Costs	31 000	16 000	23 000	27 000
Financial Balance	−31 000	−16 000	−23 000	−27 000
Earnings Before Tax	127 000	124 000	102 000	122 000
Tax	28 000	27 000	22 000	27 000
Net Income	99 000	97 000	79 000	95 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 103 000	1 103 000	1 103 000	1 103 000
Total Current Assets	134 000	131 000	109 000	8 000
Total Assets	1 237 000	1 233 000	1 212 000	1 110 000
Total Retained Equity	1 000	1 000	1 000	2 000
Total Equity	102 000	102 000	102 000	103 000
Total Long-Term Debt	1 008 000	1 008 000	1 008 000	1 008 000
Total Current Debt	127 000	124 000	102 000	0
Total Equity and Debt	1 237 000	1 233 000	1 212 000	1 110 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	207 000	187 000	174 000	190 000
Revenue	207 000	187 000	174 000	190 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	49 000	46 000	49 000	40 000
Operating Profit	158 000	140 000	125 000	150 000
Financial Income	0	0	0	0
Financial Costs	31 000	16 000	23 000	27 000
Financial Balance	−31 000	−16 000	−23 000	−27 000
Dividends	99 000	97 000	80 000	0
Net Income	99 000	97 000	79 000	95 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 103 000	1 103 000	1 103 000	1 103 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 103 000	1 103 000	1 103 000	1 103 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 103 000	1 103 000	1 103 000	1 103 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	134 000	131 000	109 000	8 000
Total Assets	1 237 000	1 233 000	1 212 000	1 110 000
Total Equity	102 000	102 000	102 000	103 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 008 000	1 008 000	1 008 000	1 008 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	99 000	97 000	80 000	0
Other Current Debt	0	0	0	0
Total Current Debt	127 000	124 000	102 000	0
Total Equity and Debt	1 237 000	1 233 000	1 212 000	1 110 000

Financial indicators	2022	2021	2020	2019
Return on Equity	97,06 %	95,1 %	77,45 %	92,23 %
Debt-to-Equity Ratio	9,88	9,88	9,88	9,79
Operating Profit Margin	76,33 %	74,87 %	71,84 %	78,95 %
Current Ratio	1,06	1,06	1,07	-
Quick Ratio	1,06	1,06	1,07	-
Equity Ratio	0,08	0,08	0,08	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %