BUGGE REVISJONSKONTOR AS

6416 MOLDE

Finances

Share Ownership

Return on Equity

23,91 %

Current Ratio

2,15

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 326 000	7 049 000	7 002 000	6 904 000
Net Income	832 000	700 000	857 000	605 000
Total Assets	6 134 000	5 726 000	5 941 000	5 401 000
Total Equity	3 479 000	3 347 000	3 246 000	3 140 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 326 000	7 049 000	7 002 000	6 904 000
Expenditure	6 282 000	6 165 000	5 921 000	6 144 000
Operating Profit	1 044 000	884 000	1 082 000	761 000
Financial Income	24 000	15 000	19 000	23 000
Financial Costs	0	0	0	0
Financial Balance	24 000	15 000	19 000	23 000
Earnings Before Tax	1 068 000	899 000	1 101 000	784 000
Tax	236 000	199 000	244 000	179 000
Net Income	832 000	700 000	857 000	605 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	486 000	159 000	172 000	125 000
Total Current Assets	5 648 000	5 567 000	5 770 000	5 276 000
Total Assets	6 134 000	5 726 000	5 941 000	5 401 000
Total Retained Equity	3 279 000	3 147 000	3 046 000	2 940 000
Total Equity	3 479 000	3 347 000	3 246 000	3 140 000
Total Long-Term Debt	22 000	0	0	0
Total Current Debt	2 633 000	2 379 000	2 695 000	2 262 000
Total Equity and Debt	6 134 000	5 726 000	5 941 000	5 401 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 242 000	7 049 000	7 002 000	6 904 000
Other Income	84 000	0	0	0
Revenue	7 326 000	7 049 000	7 002 000	6 904 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 953 000	4 862 000	4 627 000	4 725 000
Depreciation	41 000	44 000	58 000	60 000
Impairment	0	0	0	0
Expenditure	6 282 000	6 165 000	5 921 000	6 144 000
Operating Profit	1 044 000	884 000	1 082 000	761 000
Financial Income	24 000	15 000	19 000	23 000
Financial Costs	0	0	0	0
Financial Balance	24 000	15 000	19 000	23 000
Dividends	700 000	0	750 000	600 000
Net Income	832 000	700 000	857 000	605 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	24 000	43 000	38 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	486 000	135 000	128 000	88 000
Total Tangible Assets	486 000	135 000	128 000	88 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	486 000	159 000	172 000	125 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 329 000	3 606 000	4 352 000	3 311 000
Total Current Assets	5 648 000	5 567 000	5 770 000	5 276 000
Total Assets	6 134 000	5 726 000	5 941 000	5 401 000
Total Equity	3 479 000	3 347 000	3 246 000	3 140 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 000	0	0	0
Creditors	83 000	35 000	84 000	22 000
Unpaid Taxes	648 000	649 000	673 000	387 000
Dividends	700 000	0	750 000	600 000
Other Current Debt	1 012 000	1 516 000	939 000	1 081 000
Total Current Debt	2 633 000	2 379 000	2 695 000	2 262 000
Total Equity and Debt	6 134 000	5 726 000	5 941 000	5 401 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,91 %	20,91 %	26,4 %	19,27 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	14,25 %	12,54 %	15,45 %	11,02 %
Current Ratio	2,15	2,34	2,14	2,33
Quick Ratio	2,15	2,34	2,14	2,33
Equity Ratio	0,57	0,58	0,55	0,58
Gross Profit Margin	100 %	100 %	100 %	100 %