BUVEL EIGEDOM AS

6065 ULSTEINVIK

Finances

Share Ownership

Return on Equity

15,26 %

Current Ratio

3,67

Debt-to-Equity Ratio

2,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	273 000	251 000	215 000	158 000
Net Income	94 000	115 000	60 000	−152 000
Total Assets	2 365 000	2 316 000	2 274 000	2 252 000
Total Equity	616 000	522 000	407 000	347 000

Income (NOK)	2022	2021	2020	2019
Revenue	273 000	251 000	215 000	158 000
Expenditure	68 000	58 000	80 000	238 000
Operating Profit	205 000	193 000	135 000	−80 000
Financial Income	0	0	0	0
Financial Costs	85 000	72 000	75 000	72 000
Financial Balance	−85 000	−72 000	−75 000	−72 000
Earnings Before Tax	121 000	121 000	60 000	−152 000
Tax	27 000	6 000	0	0
Net Income	94 000	115 000	60 000	−152 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 267 000	2 250 000	2 250 000	2 250 000
Total Current Assets	99 000	66 000	24 000	2 000
Total Assets	2 365 000	2 316 000	2 274 000	2 252 000
Total Retained Equity	116 000	22 000	−93 000	−153 000
Total Equity	616 000	522 000	407 000	347 000
Total Long-Term Debt	1 723 000	1 788 000	1 866 000	1 904 000
Total Current Debt	27 000	6 000	0	0
Total Equity and Debt	2 365 000	2 316 000	2 274 000	2 252 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	251 000	215 000	158 000
Other Income	273 000	0	0	0
Revenue	273 000	251 000	215 000	158 000
Cost of Goods Sold	0	0	0	0
Salary Costs	9 000	0	0	0
Depreciation	3 000	0	0	0
Impairment	0	0	0	0
Expenditure	68 000	58 000	80 000	238 000
Operating Profit	205 000	193 000	135 000	−80 000
Financial Income	0	0	0	0
Financial Costs	85 000	72 000	75 000	72 000
Financial Balance	−85 000	−72 000	−75 000	−72 000
Dividends	0	0	0	0
Net Income	94 000	115 000	60 000	−152 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 250 000	2 250 000	2 250 000	2 250 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	0	0	0
Total Tangible Assets	2 267 000	2 250 000	2 250 000	2 250 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 267 000	2 250 000	2 250 000	2 250 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	99 000	66 000	24 000	2 000
Total Current Assets	99 000	66 000	24 000	2 000
Total Assets	2 365 000	2 316 000	2 274 000	2 252 000
Total Equity	616 000	522 000	407 000	347 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 723 000	1 788 000	1 866 000	1 904 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	27 000	6 000	0	0
Total Equity and Debt	2 365 000	2 316 000	2 274 000	2 252 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,26 %	22,03 %	14,74 %	−43,8 %
Debt-to-Equity Ratio	2,8	3,43	4,58	5,49
Operating Profit Margin	75,09 %	76,89 %	62,79 %	−50,63 %
Current Ratio	3,67	11	-	-
Quick Ratio	3,67	11	-	-
Equity Ratio	0,26	0,23	0,18	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %