BUSKERUD BETONG BYGG AS

3320 VESTFOSSEN

Finances

Share Ownership

Return on Equity

6,14 %

Current Ratio

2,18

Debt-to-Equity Ratio

0,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 967 000	4 131 000	3 727 000	4 194 000
Net Income	44 000	118 000	−263 000	84 000
Total Assets	1 397 000	1 323 000	1 140 000	2 137 000
Total Equity	717 000	673 000	555 000	818 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 967 000	4 131 000	3 727 000	4 194 000
Expenditure	4 850 000	3 965 000	4 037 000	4 093 000
Operating Profit	118 000	166 000	−308 000	102 000
Financial Income	0	0	0	0
Financial Costs	7 000	7 000	10 000	4 000
Financial Balance	−7 000	−7 000	−10 000	−4 000
Earnings Before Tax	111 000	159 000	−318 000	98 000
Tax	67 000	41 000	−55 000	14 000
Net Income	44 000	118 000	−263 000	84 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	163 000	270 000	315 000	459 000
Total Current Assets	1 234 000	1 053 000	825 000	1 678 000
Total Assets	1 397 000	1 323 000	1 140 000	2 137 000
Total Retained Equity	687 000	643 000	525 000	788 000
Total Equity	717 000	673 000	555 000	818 000
Total Long-Term Debt	114 000	169 000	223 000	279 000
Total Current Debt	566 000	480 000	361 000	1 041 000
Total Equity and Debt	1 397 000	1 323 000	1 140 000	2 137 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 967 000	4 131 000	3 727 000	4 194 000
Other Income	0	0	0	0
Revenue	4 967 000	4 131 000	3 727 000	4 194 000
Cost of Goods Sold	2 381 000	1 790 000	2 143 000	2 175 000
Salary Costs	1 682 000	1 618 000	1 323 000	1 260 000
Depreciation	106 000	115 000	145 000	102 000
Impairment	0	0	0	0
Expenditure	4 850 000	3 965 000	4 037 000	4 093 000
Operating Profit	118 000	166 000	−308 000	102 000
Financial Income	0	0	0	0
Financial Costs	7 000	7 000	10 000	4 000
Financial Balance	−7 000	−7 000	−10 000	−4 000
Dividends	0	0	0	0
Net Income	44 000	118 000	−263 000	84 000

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	163 000	270 000	315 000	459 000
Total Tangible Assets	163 000	270 000	315 000	459 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	163 000	270 000	315 000	459 000
Stock	0	0	12 000	12 000
Total Investments	0	0	0	0
Cash, Bank	830 000	901 000	732 000	1 339 000
Total Current Assets	1 234 000	1 053 000	825 000	1 678 000
Total Assets	1 397 000	1 323 000	1 140 000	2 137 000
Total Equity	717 000	673 000	555 000	818 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	114 000	169 000	223 000	279 000
Creditors	99 000	20 000	114 000	560 000
Unpaid Taxes	251 000	276 000	129 000	274 000
Dividends	0	0	0	0
Other Current Debt	150 000	143 000	118 000	195 000
Total Current Debt	566 000	480 000	361 000	1 041 000
Total Equity and Debt	1 397 000	1 323 000	1 140 000	2 137 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,14 %	17,53 %	−47,39 %	10,27 %
Debt-to-Equity Ratio	0,16	0,25	0,4	0,34
Operating Profit Margin	2,38 %	4,02 %	−8,26 %	2,43 %
Current Ratio	2,18	2,19	2,29	1,61
Quick Ratio	2,18	2,19	2,36	1,63
Equity Ratio	0,51	0,51	0,49	0,38
Gross Profit Margin	52,06 %	56,67 %	42,5 %	48,14 %