BUER BYGNINGSVERN AS

2013 SKJETTEN

Finances

Share Ownership

Return on Equity

−98,92 %

Current Ratio

1,77

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 703 000	12 194 000	12 132 000	15 081 000
Net Income	−1 099 000	554 000	723 000	1 120 000
Total Assets	3 092 000	3 681 000	2 550 000	3 359 000
Total Equity	1 111 000	1 141 000	1 130 000	407 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 703 000	12 194 000	12 132 000	15 081 000
Expenditure	15 091 000	11 475 000	11 214 000	13 659 000
Operating Profit	−1 389 000	719 000	918 000	1 422 000
Financial Income	3 000	2 000	19 000	17 000
Financial Costs	22 000	10 000	10 000	6 000
Financial Balance	−19 000	−8 000	9 000	11 000
Earnings Before Tax	−1 407 000	711 000	927 000	1 433 000
Tax	−308 000	157 000	204 000	313 000
Net Income	−1 099 000	554 000	723 000	1 120 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	152 000	254 000	35 000	35 000
Total Current Assets	2 941 000	3 427 000	2 515 000	3 324 000
Total Assets	3 092 000	3 681 000	2 550 000	3 359 000
Total Retained Equity	−245 000	854 000	843 000	120 000
Total Equity	1 111 000	1 141 000	1 130 000	407 000
Total Long-Term Debt	324 000	478 000	232 000	270 000
Total Current Debt	1 657 000	2 063 000	1 188 000	2 682 000
Total Equity and Debt	3 092 000	3 681 000	2 550 000	3 359 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 651 000	12 193 000	12 080 000	14 993 000
Other Income	52 000	1 000	51 000	88 000
Revenue	13 703 000	12 194 000	12 132 000	15 081 000
Cost of Goods Sold	7 063 000	6 513 000	5 868 000	9 845 000
Salary Costs	6 894 000	4 081 000	4 473 000	3 099 000
Depreciation	154 000	166 000	5 000	0
Impairment	0	0	0	0
Expenditure	15 091 000	11 475 000	11 214 000	13 659 000
Operating Profit	−1 389 000	719 000	918 000	1 422 000
Financial Income	3 000	2 000	19 000	17 000
Financial Costs	22 000	10 000	10 000	6 000
Financial Balance	−19 000	−8 000	9 000	11 000
Dividends	0	0	0	1 000 000
Net Income	−1 099 000	554 000	723 000	1 120 000

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	152 000	254 000	35 000	20 000
Total Tangible Assets	152 000	254 000	35 000	20 000
Total Fiancial Fixed Assets	0	0	0	15 000
Total Fixed Assets	152 000	254 000	35 000	35 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	288 000	161 000	1 651 000	2 617 000
Total Current Assets	2 941 000	3 427 000	2 515 000	3 324 000
Total Assets	3 092 000	3 681 000	2 550 000	3 359 000
Total Equity	1 111 000	1 141 000	1 130 000	407 000
Short-Term Group Debt	0	696 000	0	0
Total Long-Term Debt	324 000	478 000	232 000	270 000
Creditors	309 000	678 000	150 000	1 004 000
Unpaid Taxes	655 000	50 000	274 000	203 000
Dividends	0	0	0	1 000 000
Other Current Debt	693 000	638 000	523 000	433 000
Total Current Debt	1 657 000	2 063 000	1 188 000	2 682 000
Total Equity and Debt	3 092 000	3 681 000	2 550 000	3 359 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−98,92 %	48,55 %	63,98 %	275,18 %
Debt-to-Equity Ratio	0,29	0,42	0,21	0,66
Operating Profit Margin	−10,14 %	5,9 %	7,57 %	9,43 %
Current Ratio	1,77	1,66	2,12	1,24
Quick Ratio	1,77	1,66	2,12	1,24
Equity Ratio	0,36	0,31	0,44	0,12
Gross Profit Margin	48,46 %	46,59 %	51,63 %	34,72 %