SIVILØKONOM BENT BUGGE AS

1366 LYSAKER

Finances

Return on Equity

3,33 %

Current Ratio

1,99

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	366 000	514 000	295 000	200 000
Net Income	141 000	117 000	10 807 000	10 000
Total Assets	4 403 000	4 761 000	4 571 000	1 773 000
Total Equity	4 234 000	4 544 000	4 427 000	1 120 000

Income (NOK)	2022	2021	2020	2019
Revenue	366 000	514 000	295 000	200 000
Expenditure	185 000	366 000	287 000	132 000
Operating Profit	181 000	148 000	9 000	68 000
Financial Income	0	2 000	10 801 000	9 000
Financial Costs	0	0	0	50 000
Financial Balance	0	2 000	10 801 000	−41 000
Earnings Before Tax	180 000	150 000	10 810 000	27 000
Tax	40 000	33 000	3 000	17 000
Net Income	141 000	117 000	10 807 000	10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 066 000	4 066 000	3 965 000	1 636 000
Total Current Assets	337 000	695 000	606 000	137 000
Total Assets	4 403 000	4 761 000	4 571 000	1 773 000
Total Retained Equity	4 134 000	4 444 000	4 327 000	1 020 000
Total Equity	4 234 000	4 544 000	4 427 000	1 120 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	169 000	217 000	144 000	653 000
Total Equity and Debt	4 403 000	4 761 000	4 571 000	1 773 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	366 000	514 000	295 000	200 000
Other Income	0	0	0	0
Revenue	366 000	514 000	295 000	200 000
Cost of Goods Sold	0	0	0	0
Salary Costs	25 000	153 000	88 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	185 000	366 000	287 000	132 000
Operating Profit	181 000	148 000	9 000	68 000
Financial Income	0	2 000	10 801 000	9 000
Financial Costs	0	0	0	50 000
Financial Balance	0	2 000	10 801 000	−41 000
Dividends	0	0	0	0
Net Income	141 000	117 000	10 807 000	10 000

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	13 000	13 000	13 000	13 000
Total Tangible Assets	13 000	13 000	13 000	13 000
Total Fiancial Fixed Assets	4 053 000	4 053 000	3 951 000	1 623 000
Total Fixed Assets	4 066 000	4 066 000	3 965 000	1 636 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	252 000	650 000	358 000	56 000
Total Current Assets	337 000	695 000	606 000	137 000
Total Assets	4 403 000	4 761 000	4 571 000	1 773 000
Total Equity	4 234 000	4 544 000	4 427 000	1 120 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	61 000	41 000	9 000	2 000
Unpaid Taxes	0	43 000	37 000	3 000
Dividends	0	0	0	0
Other Current Debt	68 000	101 000	95 000	631 000
Total Current Debt	169 000	217 000	144 000	653 000
Total Equity and Debt	4 403 000	4 761 000	4 571 000	1 773 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,33 %	2,57 %	244,12 %	0,89 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	49,45 %	28,79 %	3,05 %	34 %
Current Ratio	1,99	3,2	4,21	0,21
Quick Ratio	1,99	3,2	4,21	0,21
Equity Ratio	0,96	0,95	0,97	0,63
Gross Profit Margin	100 %	100 %	100 %	100 %