BENSINBUA AS

2425 LJØRDALEN

Finances

Share Ownership

Return on Equity

−8,75 %

Current Ratio

0,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 135 000	2 044 000	2 123 000	2 042 000
Net Income	−7 000	−171 000	191 000	41 000
Total Assets	1 163 000	1 096 000	1 492 000	1 026 000
Total Equity	80 000	87 000	258 000	67 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 135 000	2 044 000	2 123 000	2 042 000
Expenditure	2 145 000	2 229 000	1 888 000	1 959 000
Operating Profit	−9 000	−186 000	235 000	84 000
Financial Income	4 000	5 000	4 000	0
Financial Costs	2 000	1 000	34 000	33 000
Financial Balance	2 000	4 000	−30 000	−33 000
Earnings Before Tax	−7 000	−183 000	206 000	51 000
Tax	0	−12 000	15 000	10 000
Net Income	−7 000	−171 000	191 000	41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	317 000	353 000	389 000	134 000
Total Current Assets	846 000	743 000	1 104 000	891 000
Total Assets	1 163 000	1 096 000	1 492 000	1 026 000
Total Retained Equity	50 000	57 000	228 000	37 000
Total Equity	80 000	87 000	258 000	67 000
Total Long-Term Debt	0	0	12 000	573 000
Total Current Debt	1 083 000	1 009 000	1 223 000	386 000
Total Equity and Debt	1 163 000	1 096 000	1 492 000	1 026 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 135 000	1 934 000	1 984 000	2 042 000
Other Income	0	110 000	139 000	0
Revenue	2 135 000	2 044 000	2 123 000	2 042 000
Cost of Goods Sold	1 891 000	1 782 000	1 677 000	1 771 000
Salary Costs	0	0	0	0
Depreciation	36 000	36 000	29 000	7 000
Impairment	0	0	0	0
Expenditure	2 145 000	2 229 000	1 888 000	1 959 000
Operating Profit	−9 000	−186 000	235 000	84 000
Financial Income	4 000	5 000	4 000	0
Financial Costs	2 000	1 000	34 000	33 000
Financial Balance	2 000	4 000	−30 000	−33 000
Dividends	0	0	0	0
Net Income	−7 000	−171 000	191 000	41 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	112 000	119 000	127 000	134 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	205 000	233 000	262 000	0
Total Tangible Assets	317 000	353 000	389 000	134 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	317 000	353 000	389 000	134 000
Stock	231 000	223 000	320 000	220 000
Total Investments	0	0	0	0
Cash, Bank	121 000	100 000	352 000	207 000
Total Current Assets	846 000	743 000	1 104 000	891 000
Total Assets	1 163 000	1 096 000	1 492 000	1 026 000
Total Equity	80 000	87 000	258 000	67 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	12 000	573 000
Creditors	166 000	18 000	212 000	254 000
Unpaid Taxes	6 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	911 000	991 000	1 005 000	125 000
Total Current Debt	1 083 000	1 009 000	1 223 000	386 000
Total Equity and Debt	1 163 000	1 096 000	1 492 000	1 026 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,75 %	−196,55 %	74,03 %	61,19 %
Debt-to-Equity Ratio	0	0	0,05	8,55
Operating Profit Margin	−0,42 %	−9,1 %	11,07 %	4,11 %
Current Ratio	0,78	0,74	0,9	2,31
Quick Ratio	0,99	0,95	1,22	5,37
Equity Ratio	0,07	0,08	0,17	0,07
Gross Profit Margin	11,43 %	12,82 %	21,01 %	13,27 %