BUE BIL AS

7100 RISSA

Finances

Share Ownership

Return on Equity

15,34 %

Current Ratio

4,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 647 000	2 857 000	2 621 000	2 513 000
Net Income	191 000	304 000	204 000	193 000
Total Assets	1 600 000	1 456 000	1 042 000	841 000
Total Equity	1 245 000	1 055 000	751 000	547 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 647 000	2 857 000	2 621 000	2 513 000
Expenditure	2 404 000	2 467 000	2 360 000	2 267 000
Operating Profit	243 000	390 000	261 000	246 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	1 000
Earnings Before Tax	244 000	390 000	261 000	247 000
Tax	54 000	86 000	57 000	54 000
Net Income	191 000	304 000	204 000	193 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	100 000	130 000	170 000	37 000
Total Current Assets	1 500 000	1 326 000	872 000	804 000
Total Assets	1 600 000	1 456 000	1 042 000	841 000
Total Retained Equity	1 215 000	1 025 000	721 000	517 000
Total Equity	1 245 000	1 055 000	751 000	547 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	355 000	401 000	291 000	294 000
Total Equity and Debt	1 600 000	1 456 000	1 042 000	841 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 647 000	2 857 000	2 621 000	2 513 000
Other Income	0	0	0	0
Revenue	2 647 000	2 857 000	2 621 000	2 513 000
Cost of Goods Sold	927 000	893 000	899 000	805 000
Salary Costs	951 000	951 000	849 000	867 000
Depreciation	30 000	40 000	52 000	9 000
Impairment	0	0	0	0
Expenditure	2 404 000	2 467 000	2 360 000	2 267 000
Operating Profit	243 000	390 000	261 000	246 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	1 000
Dividends	0	0	0	0
Net Income	191 000	304 000	204 000	193 000

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	100 000	130 000	170 000	37 000
Total Tangible Assets	100 000	130 000	170 000	37 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	100 000	130 000	170 000	37 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 205 000	1 167 000	662 000	645 000
Total Current Assets	1 500 000	1 326 000	872 000	804 000
Total Assets	1 600 000	1 456 000	1 042 000	841 000
Total Equity	1 245 000	1 055 000	751 000	547 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	45 000	62 000	17 000	29 000
Unpaid Taxes	168 000	165 000	137 000	130 000
Dividends	0	0	0	0
Other Current Debt	88 000	88 000	79 000	80 000
Total Current Debt	355 000	401 000	291 000	294 000
Total Equity and Debt	1 600 000	1 456 000	1 042 000	841 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,34 %	28,82 %	27,16 %	35,28 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,18 %	13,65 %	9,96 %	9,79 %
Current Ratio	4,23	3,31	3	2,73
Quick Ratio	4,23	3,31	3	2,73
Equity Ratio	0,78	0,72	0,72	0,65
Gross Profit Margin	64,98 %	68,74 %	65,7 %	67,97 %