BUSKERUD BYGG & ELEKTRO AS

3370 VIKERSUND

Finances

Return on Equity

67,76 %

Current Ratio

1,89

Debt-to-Equity Ratio

0,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 434 000	8 377 000	9 677 000	11 164 000
Net Income	1 141 000	−189 000	944 000	−1 887 000
Total Assets	4 119 000	2 870 000	2 791 000	2 626 000
Total Equity	1 684 000	543 000	1 132 000	187 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 434 000	8 377 000	9 677 000	11 164 000
Expenditure	9 106 000	8 567 000	8 733 000	13 230 000
Operating Profit	1 329 000	−189 000	944 000	−2 067 000
Financial Income	2 000	1 000	0	1 000
Financial Costs	25 000	1 000	0	1 000
Financial Balance	−23 000	0	0	0
Earnings Before Tax	1 305 000	−189 000	944 000	−2 067 000
Tax	164 000	0	0	−180 000
Net Income	1 141 000	−189 000	944 000	−1 887 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	700 000	110 000	251 000	313 000
Total Current Assets	3 419 000	2 760 000	2 540 000	2 313 000
Total Assets	4 119 000	2 870 000	2 791 000	2 626 000
Total Retained Equity	1 084 000	−57 000	532 000	−413 000
Total Equity	1 684 000	543 000	1 132 000	187 000
Total Long-Term Debt	630 000	0	0	0
Total Current Debt	1 806 000	2 327 000	1 659 000	2 438 000
Total Equity and Debt	4 119 000	2 870 000	2 791 000	2 626 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 434 000	8 324 000	9 634 000	11 121 000
Other Income	0	53 000	43 000	43 000
Revenue	10 434 000	8 377 000	9 677 000	11 164 000
Cost of Goods Sold	3 977 000	3 200 000	3 312 000	3 486 000
Salary Costs	3 899 000	4 163 000	4 230 000	7 495 000
Depreciation	137 000	141 000	151 000	247 000
Impairment	0	0	0	0
Expenditure	9 106 000	8 567 000	8 733 000	13 230 000
Operating Profit	1 329 000	−189 000	944 000	−2 067 000
Financial Income	2 000	1 000	0	1 000
Financial Costs	25 000	1 000	0	1 000
Financial Balance	−23 000	0	0	0
Dividends	0	400 000	0	0
Net Income	1 141 000	−189 000	944 000	−1 887 000

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	695 000	105 000	246 000	308 000
Total Tangible Assets	695 000	105 000	246 000	308 000
Total Fiancial Fixed Assets	5 000	5 000	5 000	5 000
Total Fixed Assets	700 000	110 000	251 000	313 000
Stock	671 000	664 000	586 000	527 000
Total Investments	0	0	0	0
Cash, Bank	1 969 000	1 549 000	1 509 000	1 077 000
Total Current Assets	3 419 000	2 760 000	2 540 000	2 313 000
Total Assets	4 119 000	2 870 000	2 791 000	2 626 000
Total Equity	1 684 000	543 000	1 132 000	187 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	630 000	0	0	0
Creditors	636 000	689 000	571 000	1 015 000
Unpaid Taxes	421 000	531 000	402 000	364 000
Dividends	0	400 000	0	0
Other Current Debt	617 000	1 107 000	686 000	1 059 000
Total Current Debt	1 806 000	2 327 000	1 659 000	2 438 000
Total Equity and Debt	4 119 000	2 870 000	2 791 000	2 626 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,76 %	−34,81 %	83,39 %	−1 009,09 %
Debt-to-Equity Ratio	0,37	0	0	0
Operating Profit Margin	12,74 %	−2,26 %	9,76 %	−18,51 %
Current Ratio	1,89	1,19	1,53	0,95
Quick Ratio	3,01	1,66	2,37	1,21
Equity Ratio	0,41	0,19	0,41	0,07
Gross Profit Margin	61,88 %	61,8 %	65,77 %	68,77 %