BUI NAILS AS

1337 SANDVIKA

Finances

Share Ownership

Return on Equity

206,06 %

Current Ratio

1,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 941 000	3 752 000	2 275 000	1 434 000
Net Income	340 000	404 000	−243 000	−360 000
Total Assets	1 065 000	441 000	310 000	161 000
Total Equity	165 000	−175 000	−579 000	−336 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 941 000	3 752 000	2 275 000	1 434 000
Expenditure	4 546 000	3 328 000	2 514 000	1 793 000
Operating Profit	394 000	425 000	−239 000	−359 000
Financial Income	0	0	0	0
Financial Costs	1 000	21 000	4 000	1 000
Financial Balance	−1 000	−21 000	−4 000	−1 000
Earnings Before Tax	394 000	404 000	−243 000	−360 000
Tax	54 000	0	0	0
Net Income	340 000	404 000	−243 000	−360 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	−9 000	0	13 000	16 000
Total Current Assets	1 075 000	441 000	298 000	145 000
Total Assets	1 065 000	441 000	310 000	161 000
Total Retained Equity	141 000	−199 000	−603 000	−360 000
Total Equity	165 000	−175 000	−579 000	−336 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	900 000	616 000	889 000	497 000
Total Equity and Debt	1 065 000	441 000	310 000	161 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 941 000	3 752 000	2 227 000	1 434 000
Other Income	0	0	48 000	0
Revenue	4 941 000	3 752 000	2 275 000	1 434 000
Cost of Goods Sold	158 000	−35 000	50 000	−58 000
Salary Costs	3 160 000	2 307 000	1 729 000	1 252 000
Depreciation	0	13 000	3 000	2 000
Impairment	9 000	0	0	0
Expenditure	4 546 000	3 328 000	2 514 000	1 793 000
Operating Profit	394 000	425 000	−239 000	−359 000
Financial Income	0	0	0	0
Financial Costs	1 000	21 000	4 000	1 000
Financial Balance	−1 000	−21 000	−4 000	−1 000
Dividends	0	0	0	0
Net Income	340 000	404 000	−243 000	−360 000

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	−9 000	0	13 000	16 000
Total Tangible Assets	−9 000	0	13 000	16 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	−9 000	0	13 000	16 000
Stock	117 000	117 000	35 000	62 000
Total Investments	0	0	0	0
Cash, Bank	898 000	305 000	243 000	72 000
Total Current Assets	1 075 000	441 000	298 000	145 000
Total Assets	1 065 000	441 000	310 000	161 000
Total Equity	165 000	−175 000	−579 000	−336 000
Short-Term Group Debt	0	183 000	138 000	100 000
Total Long-Term Debt	0	0	0	0
Creditors	31 000	0	114 000	25 000
Unpaid Taxes	405 000	143 000	247 000	184 000
Dividends	0	0	0	0
Other Current Debt	411 000	290 000	390 000	187 000
Total Current Debt	900 000	616 000	889 000	497 000
Total Equity and Debt	1 065 000	441 000	310 000	161 000

Financial indicators	2022	2021	2020	2019
Return on Equity	206,06 %	−230,86 %	41,97 %	107,14 %
Debt-to-Equity Ratio	0	−0	−0	−0
Operating Profit Margin	7,97 %	11,33 %	−10,51 %	−25,03 %
Current Ratio	1,19	0,72	0,34	0,29
Quick Ratio	1,37	0,88	0,35	0,33
Equity Ratio	0,15	−0,4	−1,87	−2,09
Gross Profit Margin	96,8 %	100,93 %	97,8 %	104,04 %