BUTIKKEN EIENDOM AS

8145 STORVIK

Finances

Share Ownership

Return on Equity

−63,36 %

Current Ratio

1,42

Debt-to-Equity Ratio

0,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	147 000	201 000	209 000	145 000
Net Income	−268 000	−38 000	−85 000	−292 000
Total Assets	743 000	944 000	1 057 000	1 073 000
Total Equity	423 000	691 000	729 000	305 000

Income (NOK)	2022	2021	2020	2019
Revenue	147 000	201 000	209 000	145 000
Expenditure	403 000	223 000	262 000	400 000
Operating Profit	−256 000	−22 000	−53 000	−254 000
Financial Income	0	0	0	0
Financial Costs	11 000	16 000	33 000	38 000
Financial Balance	−11 000	−16 000	−33 000	−38 000
Earnings Before Tax	−268 000	−38 000	−85 000	−292 000
Tax	0	0	0	0
Net Income	−268 000	−38 000	−85 000	−292 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	645 000	886 000	927 000	1 009 000
Total Current Assets	98 000	58 000	130 000	63 000
Total Assets	743 000	944 000	1 057 000	1 073 000
Total Retained Equity	−427 000	−159 000	−121 000	−545 000
Total Equity	423 000	691 000	729 000	305 000
Total Long-Term Debt	250 000	248 000	308 000	759 000
Total Current Debt	69 000	5 000	20 000	9 000
Total Equity and Debt	743 000	944 000	1 057 000	1 073 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	77 000	88 000	98 000	14 000
Other Income	70 000	114 000	111 000	131 000
Revenue	147 000	201 000	209 000	145 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	41 000	41 000	41 000	41 000
Impairment	0	0	0	0
Expenditure	403 000	223 000	262 000	400 000
Operating Profit	−256 000	−22 000	−53 000	−254 000
Financial Income	0	0	0	0
Financial Costs	11 000	16 000	33 000	38 000
Financial Balance	−11 000	−16 000	−33 000	−38 000
Dividends	0	0	0	0
Net Income	−268 000	−38 000	−85 000	−292 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	645 000	686 000	727 000	979 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	645 000	686 000	727 000	979 000
Total Fiancial Fixed Assets	0	200 000	200 000	30 000
Total Fixed Assets	645 000	886 000	927 000	1 009 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	45 000	28 000	104 000	56 000
Total Current Assets	98 000	58 000	130 000	63 000
Total Assets	743 000	944 000	1 057 000	1 073 000
Total Equity	423 000	691 000	729 000	305 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	250 000	248 000	308 000	759 000
Creditors	62 000	4 000	0	0
Unpaid Taxes	0	1 000	0	0
Dividends	0	0	0	0
Other Current Debt	8 000	0	19 000	9 000
Total Current Debt	69 000	5 000	20 000	9 000
Total Equity and Debt	743 000	944 000	1 057 000	1 073 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−63,36 %	−5,5 %	−11,66 %	−95,74 %
Debt-to-Equity Ratio	0,59	0,36	0,42	2,49
Operating Profit Margin	−174,15 %	−10,95 %	−25,36 %	−175,17 %
Current Ratio	1,42	11,6	6,5	7
Quick Ratio	1,42	11,6	6,5	7
Equity Ratio	0,57	0,73	0,69	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %