FINNBUAN AS

7031 TRONDHEIM

Finances

Return on Equity

47,25 %

Current Ratio

2,21

Debt-to-Equity Ratio

0,75

Key figures (NOK)	2022	2021	2020
Revenue	1 633 695 000	1 172 076 000	420 926 000
Net Income	289 016 000	111 907 000	12 614 000
Total Assets	1 417 315 000	979 423 000	656 201 000
Total Equity	611 627 000	328 648 000	217 123 000

Income (NOK)	2022	2021	2020
Revenue	1 633 695 000	1 172 076 000	420 926 000
Expenditure	1 327 597 000	1 046 866 000	408 469 000
Operating Profit	306 098 000	125 209 000	12 458 000
Financial Income	23 530 000	10 825 000	8 334 000
Financial Costs	27 625 000	15 005 000	5 613 000
Financial Balance	−4 095 000	−4 180 000	2 721 000
Earnings Before Tax	302 002 000	121 029 000	15 178 000
Tax	12 986 000	9 122 000	2 564 000
Net Income	289 016 000	111 907 000	12 614 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	654 668 000	447 420 000	353 063 000
Total Current Assets	762 647 000	532 003 000	303 138 000
Total Assets	1 417 315 000	979 423 000	656 201 000
Total Retained Equity	566 627 000	283 601 000	171 951 000
Total Equity	611 627 000	328 648 000	217 123 000
Total Long-Term Debt	460 974 000	398 176 000	266 747 000
Total Current Debt	344 714 000	252 599 000	172 332 000
Total Equity and Debt	1 417 315 000	979 423 000	656 201 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 605 811 000	1 147 140 000	406 286 000
Other Income	27 884 000	24 936 000	14 640 000
Revenue	1 633 695 000	1 172 076 000	420 926 000
Cost of Goods Sold	1 058 954 000	768 411 000	276 282 000
Salary Costs	190 381 000	182 502 000	95 134 000
Depreciation	12 808 000	12 869 000	6 335 000
Impairment	0	0	0
Expenditure	1 327 597 000	1 046 866 000	408 469 000
Operating Profit	306 098 000	125 209 000	12 458 000
Financial Income	23 530 000	10 825 000	8 334 000
Financial Costs	27 625 000	15 005 000	5 613 000
Financial Balance	−4 095 000	−4 180 000	2 721 000
Dividends	0	0	0
Net Income	289 016 000	111 907 000	12 614 000

Balance details (NOK)	2022	2021	2020
Goodwill	12 299 000	13 182 000	14 080 000
Total Intangible Assets	12 324 000	13 258 000	14 207 000
Real Eastate	487 203 000	328 654 000	225 015 000
Machinery and Plant Facilities	79 000	1 707 000	2 018 000
Fixtures	2 865 000	3 614 000	3 452 000
Total Tangible Assets	490 148 000	333 975 000	230 485 000
Total Fiancial Fixed Assets	152 196 000	100 187 000	108 371 000
Total Fixed Assets	654 668 000	447 420 000	353 063 000
Stock	296 145 000	83 857 000	79 652 000
Total Investments	0	0	0
Cash, Bank	52 775 000	141 279 000	50 598 000
Total Current Assets	762 647 000	532 003 000	303 138 000
Total Assets	1 417 315 000	979 423 000	656 201 000
Total Equity	611 627 000	328 648 000	217 123 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	460 974 000	398 176 000	266 747 000
Creditors	123 464 000	94 605 000	79 335 000
Unpaid Taxes	25 543 000	22 384 000	21 982 000
Dividends	0	0	0
Other Current Debt	143 983 000	93 635 000	52 213 000
Total Current Debt	344 714 000	252 599 000	172 332 000
Total Equity and Debt	1 417 315 000	979 423 000	656 201 000

Financial indicators	2022	2021	2020
Return on Equity	47,25 %	34,05 %	5,81 %
Debt-to-Equity Ratio	0,75	1,21	1,23
Operating Profit Margin	18,74 %	10,68 %	2,96 %
Current Ratio	2,21	2,11	1,76
Quick Ratio	15,7	3,15	3,27
Equity Ratio	0,43	0,34	0,33
Gross Profit Margin	35,18 %	34,44 %	34,36 %