BUSTER EIENDOM AS

3534 SOKNA

Finances

Return on Equity

16,21 %

Current Ratio

3,81

Debt-to-Equity Ratio

1,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	918 000	895 000	576 000	483 000
Net Income	815 000	2 692 000	4 345 000	6 000
Total Assets	12 049 000	16 246 000	15 229 000	11 543 000
Total Equity	5 028 000	4 213 000	5 569 000	3 724 000

Income (NOK)	2022	2021	2020	2019
Revenue	918 000	895 000	576 000	483 000
Expenditure	570 000	875 000	247 000	320 000
Operating Profit	348 000	20 000	329 000	163 000
Financial Income	1 000 000	4 000 000	4 300 000	0
Financial Costs	304 000	234 000	271 000	207 000
Financial Balance	696 000	3 766 000	4 029 000	−207 000
Earnings Before Tax	1 044 000	3 787 000	4 358 000	−44 000
Tax	230 000	1 095 000	13 000	−50 000
Net Income	815 000	2 692 000	4 345 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 652 000	10 784 000	11 115 000	11 189 000
Total Current Assets	1 396 000	5 462 000	4 114 000	354 000
Total Assets	12 049 000	16 246 000	15 229 000	11 543 000
Total Retained Equity	3 972 000	3 157 000	4 513 000	2 667 000
Total Equity	5 028 000	4 213 000	5 569 000	3 724 000
Total Long-Term Debt	6 655 000	6 934 000	6 988 000	7 247 000
Total Current Debt	366 000	5 099 000	2 672 000	572 000
Total Equity and Debt	12 049 000	16 246 000	15 229 000	11 543 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	918 000	895 000	576 000	483 000
Revenue	918 000	895 000	576 000	483 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	132 000	133 000	75 000	73 000
Impairment	0	0	0	0
Expenditure	570 000	875 000	247 000	320 000
Operating Profit	348 000	20 000	329 000	163 000
Financial Income	1 000 000	4 000 000	4 300 000	0
Financial Costs	304 000	234 000	271 000	207 000
Financial Balance	696 000	3 766 000	4 029 000	−207 000
Dividends	0	0	2 500 000	0
Net Income	815 000	2 692 000	4 345 000	6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 851 000	9 983 000	7 283 000	7 358 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 851 000	9 983 000	7 283 000	7 358 000
Total Fiancial Fixed Assets	801 000	801 000	3 831 000	3 831 000
Total Fixed Assets	10 652 000	10 784 000	11 115 000	11 189 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	55 000	1 188 000	868 000	90 000
Total Current Assets	1 396 000	5 462 000	4 114 000	354 000
Total Assets	12 049 000	16 246 000	15 229 000	11 543 000
Total Equity	5 028 000	4 213 000	5 569 000	3 724 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 655 000	6 934 000	6 988 000	7 247 000
Creditors	7 000	0	15 000	17 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	2 500 000	0
Other Current Debt	100 000	4 215 000	127 000	549 000
Total Current Debt	366 000	5 099 000	2 672 000	572 000
Total Equity and Debt	12 049 000	16 246 000	15 229 000	11 543 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,21 %	63,9 %	78,02 %	0,16 %
Debt-to-Equity Ratio	1,32	1,65	1,25	1,95
Operating Profit Margin	37,91 %	2,23 %	57,12 %	33,75 %
Current Ratio	3,81	1,07	1,54	0,62
Quick Ratio	3,81	1,07	1,54	0,62
Equity Ratio	0,42	0,26	0,37	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %