BUZZ TATTOO AS

5017 BERGEN

Finances

Share Ownership

Return on Equity

21,14 %

Current Ratio

6,61

Debt-to-Equity Ratio

4,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	540 000	540 000	540 000	540 000
Net Income	182 000	193 000	141 000	165 000
Total Assets	4 513 000	4 444 000	4 346 000	4 325 000
Total Equity	861 000	679 000	486 000	345 000

Income (NOK)	2022	2021	2020	2019
Revenue	540 000	540 000	540 000	540 000
Expenditure	171 000	185 000	236 000	179 000
Operating Profit	369 000	355 000	304 000	361 000
Financial Income	1 000	0	0	0
Financial Costs	136 000	107 000	124 000	149 000
Financial Balance	−135 000	−107 000	−124 000	−149 000
Earnings Before Tax	233 000	248 000	180 000	212 000
Tax	51 000	55 000	40 000	47 000
Net Income	182 000	193 000	141 000	165 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 733 000	3 825 000	3 917 000	4 009 000
Total Current Assets	780 000	619 000	429 000	316 000
Total Assets	4 513 000	4 444 000	4 346 000	4 325 000
Total Retained Equity	831 000	649 000	456 000	324 000
Total Equity	861 000	679 000	486 000	345 000
Total Long-Term Debt	3 534 000	3 689 000	3 803 000	3 915 000
Total Current Debt	118 000	76 000	57 000	65 000
Total Equity and Debt	4 513 000	4 444 000	4 346 000	4 325 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	540 000	540 000	540 000	540 000
Revenue	540 000	540 000	540 000	540 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	92 000	92 000	92 000	92 000
Impairment	0	0	0	0
Expenditure	171 000	185 000	236 000	179 000
Operating Profit	369 000	355 000	304 000	361 000
Financial Income	1 000	0	0	0
Financial Costs	136 000	107 000	124 000	149 000
Financial Balance	−135 000	−107 000	−124 000	−149 000
Dividends	0	0	0	0
Net Income	182 000	193 000	141 000	165 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 733 000	3 825 000	3 917 000	4 009 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 733 000	3 825 000	3 917 000	4 009 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 733 000	3 825 000	3 917 000	4 009 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	780 000	615 000	427 000	316 000
Total Current Assets	780 000	619 000	429 000	316 000
Total Assets	4 513 000	4 444 000	4 346 000	4 325 000
Total Equity	861 000	679 000	486 000	345 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 534 000	3 689 000	3 803 000	3 915 000
Creditors	0	0	0	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	67 000	58 000	57 000	64 000
Total Current Debt	118 000	76 000	57 000	65 000
Total Equity and Debt	4 513 000	4 444 000	4 346 000	4 325 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,14 %	28,42 %	29,01 %	47,83 %
Debt-to-Equity Ratio	4,1	5,43	7,83	11,35
Operating Profit Margin	68,33 %	65,74 %	56,3 %	66,85 %
Current Ratio	6,61	8,14	7,53	4,86
Quick Ratio	6,61	8,14	7,53	4,86
Equity Ratio	0,19	0,15	0,11	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %