BUEFJORD AS

6987 BULANDET

Finances

Return on Equity

107,33 %

Current Ratio

0,85

Debt-to-Equity Ratio

10,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	43 249 000	32 404 000	34 801 000	27 320 000
Net Income	8 117 000	4 787 000	4 661 000	608 000
Total Assets	97 596 000	92 230 000	99 256 000	97 083 000
Total Equity	7 563 000	7 346 000	7 159 000	6 498 000

Income (NOK)	2022	2021	2020	2019
Revenue	43 249 000	32 404 000	34 801 000	27 320 000
Expenditure	30 291 000	24 345 000	26 352 000	23 605 000
Operating Profit	12 959 000	8 060 000	8 449 000	3 716 000
Financial Income	199 000	112 000	92 000	77 000
Financial Costs	2 751 000	2 042 000	2 562 000	3 007 000
Financial Balance	−2 552 000	−1 930 000	−2 470 000	−2 930 000
Earnings Before Tax	10 407 000	6 130 000	5 979 000	786 000
Tax	2 290 000	1 343 000	1 318 000	178 000
Net Income	8 117 000	4 787 000	4 661 000	608 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	86 203 000	83 892 000	86 679 000	90 125 000
Total Current Assets	11 393 000	8 337 000	12 577 000	6 958 000
Total Assets	97 596 000	92 230 000	99 256 000	97 083 000
Total Retained Equity	1 964 000	1 747 000	1 560 000	899 000
Total Equity	7 563 000	7 346 000	7 159 000	6 498 000
Total Long-Term Debt	76 682 000	79 127 000	83 138 000	86 500 000
Total Current Debt	13 351 000	5 756 000	8 959 000	4 085 000
Total Equity and Debt	97 596 000	92 230 000	99 256 000	97 083 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	41 238 000	31 453 000	32 751 000	27 308 000
Other Income	2 011 000	951 000	2 050 000	12 000
Revenue	43 249 000	32 404 000	34 801 000	27 320 000
Cost of Goods Sold	0	0	0	0
Salary Costs	15 837 000	12 167 000	13 088 000	10 447 000
Depreciation	5 370 000	5 264 000	5 041 000	5 194 000
Impairment	0	0	0	0
Expenditure	30 291 000	24 345 000	26 352 000	23 605 000
Operating Profit	12 959 000	8 060 000	8 449 000	3 716 000
Financial Income	199 000	112 000	92 000	77 000
Financial Costs	2 751 000	2 042 000	2 562 000	3 007 000
Financial Balance	−2 552 000	−1 930 000	−2 470 000	−2 930 000
Dividends	7 900 000	4 600 000	4 000 000	350 000
Net Income	8 117 000	4 787 000	4 661 000	608 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	51 964 000	54 304 000	56 644 000	60 334 000
Real Eastate	6 687 000	1 555 000	115 000	78 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	704 000	978 000	1 274 000	687 000
Total Tangible Assets	34 139 000	29 488 000	29 935 000	29 691 000
Total Fiancial Fixed Assets	100 000	100 000	100 000	100 000
Total Fixed Assets	86 203 000	83 892 000	86 679 000	90 125 000
Stock	245 000	364 000	118 000	214 000
Total Investments	0	0	0	0
Cash, Bank	11 139 000	7 913 000	9 173 000	5 502 000
Total Current Assets	11 393 000	8 337 000	12 577 000	6 958 000
Total Assets	97 596 000	92 230 000	99 256 000	97 083 000
Total Equity	7 563 000	7 346 000	7 159 000	6 498 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	76 682 000	79 127 000	83 138 000	86 500 000
Creditors	857 000	42 000	2 543 000	166 000
Unpaid Taxes	1 813 000	2 095 000	2 229 000	3 286 000
Dividends	7 900 000	4 600 000	4 000 000	350 000
Other Current Debt	633 000	224 000	186 000	280 000
Total Current Debt	13 351 000	5 756 000	8 959 000	4 085 000
Total Equity and Debt	97 596 000	92 230 000	99 256 000	97 083 000

Financial indicators	2022	2021	2020	2019
Return on Equity	107,33 %	65,16 %	65,11 %	9,36 %
Debt-to-Equity Ratio	10,14	10,77	11,61	13,31
Operating Profit Margin	29,96 %	24,87 %	24,28 %	13,6 %
Current Ratio	0,85	1,45	1,4	1,7
Quick Ratio	0,87	1,55	1,42	1,8
Equity Ratio	0,08	0,08	0,07	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %