BUZZ AS

5015 BERGEN

Finances

Return on Equity

−1,03 %

Current Ratio

1,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 172 000	813 000	566 000	373 000
Net Income	−55 000	1 295 000	1 324 000	−847 000
Total Assets	9 393 000	10 583 000	9 628 000	2 896 000
Total Equity	5 315 000	5 370 000	4 075 000	2 752 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 172 000	813 000	566 000	373 000
Expenditure	694 000	541 000	431 000	379 000
Operating Profit	478 000	272 000	136 000	−7 000
Financial Income	238 000	1 195 000	1 359 000	98 000
Financial Costs	639 000	172 000	171 000	939 000
Financial Balance	−401 000	1 023 000	1 188 000	−841 000
Earnings Before Tax	77 000	1 295 000	1 324 000	−847 000
Tax	132 000	0	0	0
Net Income	−55 000	1 295 000	1 324 000	−847 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 197 000	6 831 000	6 105 000	1 352 000
Total Current Assets	4 196 000	3 752 000	3 523 000	1 544 000
Total Assets	9 393 000	10 583 000	9 628 000	2 896 000
Total Retained Equity	1 315 000	1 370 000	75 000	−1 248 000
Total Equity	5 315 000	5 370 000	4 075 000	2 752 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 077 000	5 213 000	5 552 000	145 000
Total Equity and Debt	9 393 000	10 583 000	9 628 000	2 896 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	467 000	448 000	440 000	373 000
Other Income	706 000	365 000	126 000	0
Revenue	1 172 000	813 000	566 000	373 000
Cost of Goods Sold	0	0	0	0
Salary Costs	489 000	138 000	117 000	128 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	694 000	541 000	431 000	379 000
Operating Profit	478 000	272 000	136 000	−7 000
Financial Income	238 000	1 195 000	1 359 000	98 000
Financial Costs	639 000	172 000	171 000	939 000
Financial Balance	−401 000	1 023 000	1 188 000	−841 000
Dividends	0	0	0	0
Net Income	−55 000	1 295 000	1 324 000	−847 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
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	5 197 000	6 831 000	6 105 000	1 352 000
Total Fixed Assets	5 197 000	6 831 000	6 105 000	1 352 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 915 000	3 172 000	3 497 000	1 294 000
Total Current Assets	4 196 000	3 752 000	3 523 000	1 544 000
Total Assets	9 393 000	10 583 000	9 628 000	2 896 000
Total Equity	5 315 000	5 370 000	4 075 000	2 752 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	300 000	208 000	0
Unpaid Taxes	26 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 920 000	4 913 000	5 344 000	145 000
Total Current Debt	4 077 000	5 213 000	5 552 000	145 000
Total Equity and Debt	9 393 000	10 583 000	9 628 000	2 896 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,03 %	24,12 %	32,49 %	−30,78 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	40,78 %	33,46 %	24,03 %	−1,88 %
Current Ratio	1,03	0,72	0,63	10,65
Quick Ratio	1,03	0,72	0,63	10,65
Equity Ratio	0,57	0,51	0,42	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %