BULAND MILJØ OG AVFALLSBEHANDLING PRODUKSJON AS

7502 STJØRDAL

Finances

Share Ownership

Return on Equity

5,17 %

Current Ratio

0,09

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	440 000	424 000	418 000	430 000
Net Income	62 000	21 000	44 000	75 000
Total Assets	1 680 000	1 771 000	1 830 000	1 912 000
Total Equity	1 200 000	1 139 000	1 218 000	1 174 000

Income (NOK)	2022	2021	2020	2019
Revenue	440 000	424 000	418 000	430 000
Expenditure	358 000	390 000	348 000	313 000
Operating Profit	83 000	34 000	70 000	117 000
Financial Income	0	1 000	2 000	2 000
Financial Costs	4 000	9 000	16 000	22 000
Financial Balance	−4 000	−8 000	−14 000	−20 000
Earnings Before Tax	79 000	26 000	56 000	97 000
Tax	17 000	6 000	12 000	21 000
Net Income	62 000	21 000	44 000	75 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 644 000	1 748 000	1 787 000	1 828 000
Total Current Assets	36 000	23 000	42 000	84 000
Total Assets	1 680 000	1 771 000	1 830 000	1 912 000
Total Retained Equity	561 000	499 000	579 000	535 000
Total Equity	1 200 000	1 139 000	1 218 000	1 174 000
Total Long-Term Debt	60 000	196 000	339 000	475 000
Total Current Debt	419 000	436 000	272 000	263 000
Total Equity and Debt	1 680 000	1 771 000	1 830 000	1 912 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 000	0	0	86 000
Other Income	420 000	424 000	418 000	344 000
Revenue	440 000	424 000	418 000	430 000
Cost of Goods Sold	18 000	0	0	0
Salary Costs	130 000	178 000	190 000	139 000
Depreciation	57 000	57 000	57 000	45 000
Impairment	0	0	0	0
Expenditure	358 000	390 000	348 000	313 000
Operating Profit	83 000	34 000	70 000	117 000
Financial Income	0	1 000	2 000	2 000
Financial Costs	4 000	9 000	16 000	22 000
Financial Balance	−4 000	−8 000	−14 000	−20 000
Dividends	0	100 000	0	0
Net Income	62 000	21 000	44 000	75 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 554 000	1 598 000	1 641 000	1 685 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	90 000	103 000	116 000	129 000
Total Tangible Assets	1 644 000	1 701 000	1 757 000	1 814 000
Total Fiancial Fixed Assets	0	48 000	30 000	14 000
Total Fixed Assets	1 644 000	1 748 000	1 787 000	1 828 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	29 000	20 000	42 000	77 000
Total Current Assets	36 000	23 000	42 000	84 000
Total Assets	1 680 000	1 771 000	1 830 000	1 912 000
Total Equity	1 200 000	1 139 000	1 218 000	1 174 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	60 000	196 000	339 000	475 000
Creditors	5 000	4 000	2 000	5 000
Unpaid Taxes	15 000	21 000	13 000	16 000
Dividends	0	100 000	0	0
Other Current Debt	378 000	302 000	242 000	222 000
Total Current Debt	419 000	436 000	272 000	263 000
Total Equity and Debt	1 680 000	1 771 000	1 830 000	1 912 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,17 %	1,84 %	3,61 %	6,39 %
Debt-to-Equity Ratio	0,05	0,17	0,28	0,4
Operating Profit Margin	18,86 %	8,02 %	16,75 %	27,21 %
Current Ratio	0,09	0,05	0,15	0,32
Quick Ratio	0,09	0,05	0,15	0,32
Equity Ratio	0,71	0,64	0,67	0,61
Gross Profit Margin	95,91 %	100 %	100 %	100 %