BUFFER EIENDOM AS

1081 OSLO

Finances

Share Ownership

Return on Equity

2,32 %

Current Ratio

1,22

Debt-to-Equity Ratio

2,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	633 000	612 000	454 000	1 619 000
Net Income	33 000	306 000	257 000	1 031 000
Total Assets	5 506 000	5 589 000	1 861 000	5 540 000
Total Equity	1 420 000	1 387 000	1 081 000	1 230 000

Income (NOK)	2022	2021	2020	2019
Revenue	633 000	612 000	454 000	1 619 000
Expenditure	428 000	184 000	126 000	299 000
Operating Profit	204 000	427 000	328 000	1 320 000
Financial Income	0	0	1 000	1 000
Financial Costs	162 000	35 000	0	0
Financial Balance	−162 000	−35 000	1 000	1 000
Earnings Before Tax	42 000	392 000	329 000	1 322 000
Tax	9 000	86 000	72 000	291 000
Net Income	33 000	306 000	257 000	1 031 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 315 000	5 425 000	950 000	973 000
Total Current Assets	192 000	164 000	911 000	4 567 000
Total Assets	5 506 000	5 589 000	1 861 000	5 540 000
Total Retained Equity	338 000	306 000	0	0
Total Equity	1 420 000	1 387 000	1 081 000	1 230 000
Total Long-Term Debt	3 928 000	3 882 000	167 000	209 000
Total Current Debt	158 000	320 000	613 000	4 101 000
Total Equity and Debt	5 506 000	5 589 000	1 861 000	5 540 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	633 000	612 000	454 000	1 619 000
Revenue	633 000	612 000	454 000	1 619 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	110 000	36 000	23 000	76 000
Impairment	0	0	0	0
Expenditure	428 000	184 000	126 000	299 000
Operating Profit	204 000	427 000	328 000	1 320 000
Financial Income	0	0	1 000	1 000
Financial Costs	162 000	35 000	0	0
Financial Balance	−162 000	−35 000	1 000	1 000
Dividends	0	0	0	0
Net Income	33 000	306 000	257 000	1 031 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 315 000	5 425 000	950 000	973 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 315 000	5 425 000	950 000	973 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 315 000	5 425 000	950 000	973 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	69 000	27 000	818 000	4 486 000
Total Current Assets	192 000	164 000	911 000	4 567 000
Total Assets	5 506 000	5 589 000	1 861 000	5 540 000
Total Equity	1 420 000	1 387 000	1 081 000	1 230 000
Short-Term Group Debt	0	0	519 000	4 000 000
Total Long-Term Debt	3 928 000	3 882 000	167 000	209 000
Creditors	0	0	0	2 000
Unpaid Taxes	90 000	135 000	92 000	97 000
Dividends	0	0	0	0
Other Current Debt	12 000	62 000	2 000	2 000
Total Current Debt	158 000	320 000	613 000	4 101 000
Total Equity and Debt	5 506 000	5 589 000	1 861 000	5 540 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,32 %	22,06 %	23,77 %	83,82 %
Debt-to-Equity Ratio	2,77	2,8	0,15	0,17
Operating Profit Margin	32,23 %	69,77 %	72,25 %	81,53 %
Current Ratio	1,22	0,51	1,49	1,11
Quick Ratio	1,22	0,51	1,49	1,11
Equity Ratio	0,26	0,25	0,58	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %