CHRISTIAN BUSCH AS

5022 BERGEN

Finances

Return on Equity

172,73 %

Current Ratio

0,71

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 321 000	1 570 000	1 242 000	2 178 000
Net Income	133 000	−306 000	−76 000	652 000
Total Assets	317 000	2 691 000	6 459 000	6 541 000
Total Equity	77 000	−56 000	6 249 000	6 325 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 321 000	1 570 000	1 242 000	2 178 000
Expenditure	1 139 000	1 483 000	1 358 000	1 468 000
Operating Profit	183 000	88 000	−117 000	711 000
Financial Income	0	13 000	22 000	127 000
Financial Costs	9 000	383 000	0	0
Financial Balance	−9 000	−370 000	22 000	127 000
Earnings Before Tax	173 000	−281 000	−95 000	838 000
Tax	40 000	24 000	−19 000	187 000
Net Income	133 000	−306 000	−76 000	652 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	145 000	117 000	2 023 000	4 504 000
Total Current Assets	171 000	2 573 000	4 435 000	2 037 000
Total Assets	317 000	2 691 000	6 459 000	6 541 000
Total Retained Equity	−23 000	−156 000	6 149 000	6 225 000
Total Equity	77 000	−56 000	6 249 000	6 325 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	240 000	2 747 000	210 000	216 000
Total Equity and Debt	317 000	2 691 000	6 459 000	6 541 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 459 000	1 570 000	1 242 000	2 178 000
Other Income	−138 000	0	0	0
Revenue	1 321 000	1 570 000	1 242 000	2 178 000
Cost of Goods Sold	0	1 000	0	0
Salary Costs	1 040 000	1 386 000	1 249 000	1 374 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 139 000	1 483 000	1 358 000	1 468 000
Operating Profit	183 000	88 000	−117 000	711 000
Financial Income	0	13 000	22 000	127 000
Financial Costs	9 000	383 000	0	0
Financial Balance	−9 000	−370 000	22 000	127 000
Dividends	0	0	0	0
Net Income	133 000	−306 000	−76 000	652 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	23 000	4 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	145 000	117 000	2 000 000	4 500 000
Total Fixed Assets	145 000	117 000	2 023 000	4 504 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	171 000	2 474 000	4 200 000	1 882 000
Total Current Assets	171 000	2 573 000	4 435 000	2 037 000
Total Assets	317 000	2 691 000	6 459 000	6 541 000
Total Equity	77 000	−56 000	6 249 000	6 325 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	0	0	0
Unpaid Taxes	100 000	191 000	107 000	91 000
Dividends	0	0	0	0
Other Current Debt	96 000	2 556 000	103 000	125 000
Total Current Debt	240 000	2 747 000	210 000	216 000
Total Equity and Debt	317 000	2 691 000	6 459 000	6 541 000

Financial indicators	2022	2021	2020	2019
Return on Equity	172,73 %	546,43 %	−1,22 %	10,31 %
Debt-to-Equity Ratio	0	−0	0	0
Operating Profit Margin	13,85 %	5,61 %	−9,42 %	32,64 %
Current Ratio	0,71	0,94	21,12	9,43
Quick Ratio	0,71	0,94	21,12	9,43
Equity Ratio	0,24	−0,02	0,97	0,97
Gross Profit Margin	100 %	99,94 %	100 %	100 %