BUER AS

1814 ASKIM

Finances

Return on Equity

30,82 %

Current Ratio

1,51

Debt-to-Equity Ratio

0,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	77 181 000	73 534 000	71 644 000	66 735 000
Net Income	6 681 000	7 075 000	8 538 000	7 206 000
Total Assets	51 646 000	57 725 000	49 698 000	52 708 000
Total Equity	21 678 000	25 463 000	25 463 000	23 325 000

Income (NOK)	2022	2021	2020	2019
Revenue	77 181 000	73 534 000	71 644 000	66 735 000
Expenditure	68 784 000	64 521 000	60 252 000	59 593 000
Operating Profit	8 397 000	9 012 000	10 928 000	7 497 000
Financial Income	215 000	68 000	56 000	1 403 000
Financial Costs	47 000	8 000	36 000	44 000
Financial Balance	168 000	60 000	20 000	1 359 000
Earnings Before Tax	8 565 000	9 072 000	10 947 000	8 855 000
Tax	1 884 000	1 996 000	2 410 000	1 649 000
Net Income	6 681 000	7 075 000	8 538 000	7 206 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 788 000	21 354 000	24 149 000	26 901 000
Total Current Assets	31 858 000	36 371 000	25 549 000	25 807 000
Total Assets	51 646 000	57 725 000	49 698 000	52 708 000
Total Retained Equity	0	−12 091 000	−12 091 000	−14 229 000
Total Equity	21 678 000	25 463 000	25 463 000	23 325 000
Total Long-Term Debt	8 873 000	2 862 000	3 156 000	3 383 000
Total Current Debt	21 095 000	29 400 000	21 079 000	26 000 000
Total Equity and Debt	51 646 000	57 725 000	49 698 000	52 708 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	76 848 000	73 351 000	71 464 000	66 525 000
Other Income	333 000	183 000	180 000	211 000
Revenue	77 181 000	73 534 000	71 644 000	66 735 000
Cost of Goods Sold	20 616 000	18 360 000	17 136 000	16 765 000
Salary Costs	21 208 000	21 115 000	19 826 000	19 258 000
Depreciation	3 238 000	3 435 000	3 455 000	3 497 000
Impairment	0	0	0	0
Expenditure	68 784 000	64 521 000	60 252 000	59 593 000
Operating Profit	8 397 000	9 012 000	10 928 000	7 497 000
Financial Income	215 000	68 000	56 000	1 403 000
Financial Costs	47 000	8 000	36 000	44 000
Financial Balance	168 000	60 000	20 000	1 359 000
Dividends	10 467 000	7 075 000	6 400 000	0
Net Income	6 681 000	7 075 000	8 538 000	7 206 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	151 000	227 000	302 000	0
Real Eastate	42 000	0	0	0
Machinery and Plant Facilities	14 324 000	15 492 000	18 406 000	21 065 000
Fixtures	0	363 000	779 000	1 176 000
Total Tangible Assets	14 366 000	15 855 000	19 186 000	22 241 000
Total Fiancial Fixed Assets	5 271 000	5 272 000	4 661 000	4 660 000
Total Fixed Assets	19 788 000	21 354 000	24 149 000	26 901 000
Stock	2 851 000	2 256 000	2 374 000	2 694 000
Total Investments	0	0	0	8 354 000
Cash, Bank	18 170 000	20 626 000	16 483 000	6 841 000
Total Current Assets	31 858 000	36 371 000	25 549 000	25 807 000
Total Assets	51 646 000	57 725 000	49 698 000	52 708 000
Total Equity	21 678 000	25 463 000	25 463 000	23 325 000
Short-Term Group Debt	0	5 958 000	0	15 000 000
Total Long-Term Debt	8 873 000	2 862 000	3 156 000	3 383 000
Creditors	5 452 000	4 836 000	3 310 000	3 932 000
Unpaid Taxes	1 359 000	2 313 000	2 406 000	1 967 000
Dividends	10 467 000	7 075 000	6 400 000	0
Other Current Debt	5 365 000	7 099 000	6 327 000	3 836 000
Total Current Debt	21 095 000	29 400 000	21 079 000	26 000 000
Total Equity and Debt	51 646 000	57 725 000	49 698 000	52 708 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,82 %	27,79 %	33,53 %	30,89 %
Debt-to-Equity Ratio	0,41	0,11	0,12	0,15
Operating Profit Margin	10,88 %	12,26 %	15,25 %	11,23 %
Current Ratio	1,51	1,24	1,21	0,99
Quick Ratio	1,75	1,34	1,37	1,11
Equity Ratio	0,42	0,44	0,51	0,44
Gross Profit Margin	73,29 %	75,03 %	76,08 %	74,88 %