BUD BAKERI EIENDOM AS

6430 BUD

Finances

Share Ownership

Return on Equity

22,19 %

Current Ratio

0,05

Debt-to-Equity Ratio

−7,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	600 000	684 000	675 000	597 000
Net Income	−144 000	8 000	−90 000	−9 000
Total Assets	4 277 000	4 039 000	4 188 000	4 115 000
Total Equity	−649 000	−505 000	−513 000	−423 000

Income (NOK)	2022	2021	2020	2019
Revenue	600 000	684 000	675 000	597 000
Expenditure	535 000	482 000	558 000	372 000
Operating Profit	65 000	202 000	116 000	225 000
Financial Income	0	0	0	0
Financial Costs	250 000	192 000	231 000	237 000
Financial Balance	−250 000	−192 000	−231 000	−237 000
Earnings Before Tax	−185 000	10 000	−115 000	−12 000
Tax	−41 000	2 000	−25 000	−3 000
Net Income	−144 000	8 000	−90 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 262 000	4 021 000	4 180 000	4 042 000
Total Current Assets	15 000	18 000	8 000	72 000
Total Assets	4 277 000	4 039 000	4 188 000	4 115 000
Total Retained Equity	−749 000	−605 000	−613 000	−523 000
Total Equity	−649 000	−505 000	−513 000	−423 000
Total Long-Term Debt	4 646 000	4 285 000	4 476 000	4 311 000
Total Current Debt	280 000	260 000	225 000	227 000
Total Equity and Debt	4 277 000	4 039 000	4 188 000	4 115 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	600 000	684 000	675 000	597 000
Revenue	600 000	684 000	675 000	597 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	170 000	171 000	172 000	155 000
Impairment	0	0	0	0
Expenditure	535 000	482 000	558 000	372 000
Operating Profit	65 000	202 000	116 000	225 000
Financial Income	0	0	0	0
Financial Costs	250 000	192 000	231 000	237 000
Financial Balance	−250 000	−192 000	−231 000	−237 000
Dividends	0	0	0	0
Net Income	−144 000	8 000	−90 000	−9 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	575 000	534 000	536 000	511 000
Real Eastate	3 077 000	3 247 000	3 404 000	3 531 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 077 000	3 247 000	3 404 000	3 531 000
Total Fiancial Fixed Assets	610 000	240 000	240 000	0
Total Fixed Assets	4 262 000	4 021 000	4 180 000	4 042 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	15 000	18 000	8 000	72 000
Total Assets	4 277 000	4 039 000	4 188 000	4 115 000
Total Equity	−649 000	−505 000	−513 000	−423 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 646 000	4 285 000	4 476 000	4 311 000
Creditors	20 000	19 000	1 000	70 000
Unpaid Taxes	17 000	24 000	16 000	11 000
Dividends	0	0	0	0
Other Current Debt	25 000	1 000	37 000	14 000
Total Current Debt	280 000	260 000	225 000	227 000
Total Equity and Debt	4 277 000	4 039 000	4 188 000	4 115 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,19 %	−1,58 %	17,54 %	2,13 %
Debt-to-Equity Ratio	−7,16	−8,49	−8,73	−10,19
Operating Profit Margin	10,83 %	29,53 %	17,19 %	37,69 %
Current Ratio	0,05	0,07	0,04	0,32
Quick Ratio	0,05	0,07	0,04	0,32
Equity Ratio	−0,15	−0,13	−0,12	−0,1
Gross Profit Margin	100 %	100 %	100 %	100 %