STIGS BUD AS

9516 ALTA

Finances

Share Ownership

Return on Equity

25,3 %

Current Ratio

5,13

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 727 000	7 699 000	5 798 000	5 354 000
Net Income	1 663 000	1 218 000	611 000	570 000
Total Assets	9 150 000	6 884 000	5 834 000	5 326 000
Total Equity	6 574 000	4 911 000	4 143 000	3 882 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 727 000	7 699 000	5 798 000	5 354 000
Expenditure	7 678 000	6 163 000	5 012 000	4 597 000
Operating Profit	2 048 000	1 536 000	785 000	757 000
Financial Income	77 000	34 000	16 000	2 000
Financial Costs	−7 000	8 000	17 000	27 000
Financial Balance	84 000	26 000	−1 000	−25 000
Earnings Before Tax	2 133 000	1 562 000	784 000	731 000
Tax	469 000	344 000	172 000	161 000
Net Income	1 663 000	1 218 000	611 000	570 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 496 000	668 000	1 080 000	1 035 000
Total Current Assets	7 655 000	6 216 000	4 754 000	4 291 000
Total Assets	9 150 000	6 884 000	5 834 000	5 326 000
Total Retained Equity	6 196 000	4 532 000	3 764 000	3 503 000
Total Equity	6 574 000	4 911 000	4 143 000	3 882 000
Total Long-Term Debt	1 085 000	119 000	337 000	612 000
Total Current Debt	1 491 000	1 854 000	1 355 000	832 000
Total Equity and Debt	9 150 000	6 884 000	5 834 000	5 326 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 205 000	7 699 000	5 798 000	5 178 000
Other Income	523 000	0	0	176 000
Revenue	9 727 000	7 699 000	5 798 000	5 354 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 070 000	4 227 000	3 324 000	2 998 000
Depreciation	486 000	412 000	330 000	294 000
Impairment	0	0	0	0
Expenditure	7 678 000	6 163 000	5 012 000	4 597 000
Operating Profit	2 048 000	1 536 000	785 000	757 000
Financial Income	77 000	34 000	16 000	2 000
Financial Costs	−7 000	8 000	17 000	27 000
Financial Balance	84 000	26 000	−1 000	−25 000
Dividends	0	450 000	350 000	0
Net Income	1 663 000	1 218 000	611 000	570 000

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	1 496 000	0	0	0
Fixtures	0	668 000	1 080 000	1 035 000
Total Tangible Assets	1 496 000	668 000	1 080 000	1 035 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 496 000	668 000	1 080 000	1 035 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 164 000	5 189 000	3 870 000	3 405 000
Total Current Assets	7 655 000	6 216 000	4 754 000	4 291 000
Total Assets	9 150 000	6 884 000	5 834 000	5 326 000
Total Equity	6 574 000	4 911 000	4 143 000	3 882 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 085 000	119 000	337 000	612 000
Creditors	27 000	138 000	110 000	123 000
Unpaid Taxes	576 000	469 000	375 000	271 000
Dividends	0	450 000	350 000	0
Other Current Debt	458 000	398 000	324 000	280 000
Total Current Debt	1 491 000	1 854 000	1 355 000	832 000
Total Equity and Debt	9 150 000	6 884 000	5 834 000	5 326 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,3 %	24,8 %	14,75 %	14,68 %
Debt-to-Equity Ratio	0,17	0,02	0,08	0,16
Operating Profit Margin	21,05 %	19,95 %	13,54 %	14,14 %
Current Ratio	5,13	3,35	3,51	5,16
Quick Ratio	5,13	3,35	3,51	5,16
Equity Ratio	0,72	0,71	0,71	0,73
Gross Profit Margin	100 %	100 %	100 %	100 %