BUDENG AS

4347 LYE

Finances

Share Ownership

Return on Equity

33,54 %

Current Ratio

1,66

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 882 000	4 140 000	5 370 000	956 000
Net Income	379 000	274 000	328 000	126 000
Total Assets	2 530 000	1 888 000	846 000	207 000
Total Equity	1 130 000	751 000	478 000	149 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 882 000	4 140 000	5 370 000	956 000
Expenditure	5 328 000	3 769 000	4 917 000	797 000
Operating Profit	554 000	371 000	452 000	159 000
Financial Income	2 000	0	0	0
Financial Costs	62 000	20 000	30 000	0
Financial Balance	−60 000	−20 000	−30 000	0
Earnings Before Tax	494 000	351 000	422 000	159 000
Tax	115 000	77 000	94 000	34 000
Net Income	379 000	274 000	328 000	126 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	356 000	690 000	166 000	26 000
Total Current Assets	2 174 000	1 198 000	681 000	180 000
Total Assets	2 530 000	1 888 000	846 000	207 000
Total Retained Equity	1 100 000	721 000	454 000	126 000
Total Equity	1 130 000	751 000	478 000	149 000
Total Long-Term Debt	92 000	847 000	152 000	0
Total Current Debt	1 307 000	290 000	216 000	57 000
Total Equity and Debt	2 530 000	1 888 000	846 000	207 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 808 000	4 060 000	5 370 000	956 000
Other Income	74 000	80 000	0	0
Revenue	5 882 000	4 140 000	5 370 000	956 000
Cost of Goods Sold	4 924 000	3 424 000	4 662 000	724 000
Salary Costs	1 000	−1 000	0	0
Depreciation	98 000	55 000	15 000	5 000
Impairment	0	0	0	0
Expenditure	5 328 000	3 769 000	4 917 000	797 000
Operating Profit	554 000	371 000	452 000	159 000
Financial Income	2 000	0	0	0
Financial Costs	62 000	20 000	30 000	0
Financial Balance	−60 000	−20 000	−30 000	0
Dividends	0	0	0	0
Net Income	379 000	274 000	328 000	126 000

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	356 000	690 000	166 000	26 000
Total Tangible Assets	356 000	690 000	166 000	26 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	356 000	690 000	166 000	26 000
Stock	2 109 000	985 000	626 000	130 000
Total Investments	0	0	0	0
Cash, Bank	0	0	2 000	41 000
Total Current Assets	2 174 000	1 198 000	681 000	180 000
Total Assets	2 530 000	1 888 000	846 000	207 000
Total Equity	1 130 000	751 000	478 000	149 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	92 000	847 000	152 000	0
Creditors	360 000	24 000	19 000	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	192 000	110 000	109 000	20 000
Total Current Debt	1 307 000	290 000	216 000	57 000
Total Equity and Debt	2 530 000	1 888 000	846 000	207 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,54 %	36,48 %	68,62 %	84,56 %
Debt-to-Equity Ratio	0,08	1,13	0,32	0
Operating Profit Margin	9,42 %	8,96 %	8,42 %	16,63 %
Current Ratio	1,66	4,13	3,15	3,16
Quick Ratio	−2,71	−1,72	−1,66	−2,47
Equity Ratio	0,45	0,4	0,57	0,72
Gross Profit Margin	16,29 %	17,29 %	13,18 %	24,27 %