BUKKERAM AS

9775 GAMVIK

Finances

Share Ownership

Return on Equity

17,17 %

Current Ratio

2,32

Debt-to-Equity Ratio

0,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 228 000	891 000	449 000	0
Net Income	103 000	79 000	−7 000	1 000
Total Assets	1 303 000	1 056 000	795 000	431 000
Total Equity	600 000	497 000	418 000	431 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 228 000	891 000	449 000	0
Expenditure	1 071 000	765 000	436 000	0
Operating Profit	156 000	127 000	13 000	0
Financial Income	0	0	0	0
Financial Costs	24 000	25 000	23 000	0
Financial Balance	−24 000	−25 000	−23 000	0
Earnings Before Tax	132 000	102 000	−9 000	0
Tax	29 000	23 000	−2 000	−1 000
Net Income	103 000	79 000	−7 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	636 000	669 000	680 000	1 000
Total Current Assets	667 000	387 000	115 000	430 000
Total Assets	1 303 000	1 056 000	795 000	431 000
Total Retained Equity	175 000	73 000	−6 000	1 000
Total Equity	600 000	497 000	418 000	431 000
Total Long-Term Debt	416 000	504 000	579 000	0
Total Current Debt	288 000	54 000	−203 000	0
Total Equity and Debt	1 303 000	1 056 000	795 000	431 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 228 000	891 000	449 000	0
Other Income	0	0	0	0
Revenue	1 228 000	891 000	449 000	0
Cost of Goods Sold	16 000	35 000	21 000	0
Salary Costs	720 000	435 000	130 000	0
Depreciation	62 000	54 000	48 000	0
Impairment	0	0	0	0
Expenditure	1 071 000	765 000	436 000	0
Operating Profit	156 000	127 000	13 000	0
Financial Income	0	0	0	0
Financial Costs	24 000	25 000	23 000	0
Financial Balance	−24 000	−25 000	−23 000	0
Dividends	0	0	0	0
Net Income	103 000	79 000	−7 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	3 000	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	56 000	40 000	0	0
Total Tangible Assets	636 000	669 000	677 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	636 000	669 000	680 000	1 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	280 000	386 000	106 000	430 000
Total Current Assets	667 000	387 000	115 000	430 000
Total Assets	1 303 000	1 056 000	795 000	431 000
Total Equity	600 000	497 000	418 000	431 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	416 000	504 000	579 000	0
Creditors	20 000	32 000	−28 000	0
Unpaid Taxes	246 000	61 000	−185 000	0
Dividends	0	0	0	0
Other Current Debt	0	−39 000	10 000	0
Total Current Debt	288 000	54 000	−203 000	0
Total Equity and Debt	1 303 000	1 056 000	795 000	431 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,17 %	15,9 %	−1,67 %	0,23 %
Debt-to-Equity Ratio	0,69	1,01	1,39	0
Operating Profit Margin	12,7 %	14,25 %	2,9 %	-
Current Ratio	2,32	7,17	−0,57	-
Quick Ratio	2,32	7,17	−0,57	-
Equity Ratio	0,46	0,47	0,53	1
Gross Profit Margin	98,7 %	96,07 %	95,32 %	-