BUKKESTEN BORETTSLAG

1725 SARPSBORG

Finances

Share Ownership

Return on Equity

7,24 %

Current Ratio

4,81

Debt-to-Equity Ratio

1,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 077 000	1 057 000	1 057 000	1 028 000
Net Income	359 000	415 000	303 000	323 000
Total Assets	12 051 000	11 814 000	11 514 000	11 457 000
Total Equity	4 960 000	4 601 000	4 186 000	3 883 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 077 000	1 057 000	1 057 000	1 028 000
Expenditure	673 000	605 000	704 000	640 000
Operating Profit	404 000	452 000	353 000	388 000
Financial Income	10 000	0	1 000	4 000
Financial Costs	61 000	44 000	58 000	75 000
Financial Balance	−51 000	−44 000	−57 000	−71 000
Earnings Before Tax	410 000	458 000	360 000	393 000
Tax	0	0	0	0
Net Income	359 000	415 000	303 000	323 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 964 000	10 964 000	10 964 000	10 964 000
Total Current Assets	1 087 000	850 000	550 000	493 000
Total Assets	12 051 000	11 814 000	11 514 000	11 457 000
Total Retained Equity	4 958 000	4 599 000	4 184 000	3 881 000
Total Equity	4 960 000	4 601 000	4 186 000	3 883 000
Total Long-Term Debt	6 865 000	7 087 000	7 318 000	7 541 000
Total Current Debt	226 000	125 000	11 000	33 000
Total Equity and Debt	12 051 000	11 814 000	11 514 000	11 457 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 077 000	1 057 000	1 057 000	1 028 000
Revenue	1 077 000	1 057 000	1 057 000	1 028 000
Cost of Goods Sold	0	0	0	0
Salary Costs	140 000	124 000	119 000	116 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	673 000	605 000	704 000	640 000
Operating Profit	404 000	452 000	353 000	388 000
Financial Income	10 000	0	1 000	4 000
Financial Costs	61 000	44 000	58 000	75 000
Financial Balance	−51 000	−44 000	−57 000	−71 000
Dividends	0	0	0	0
Net Income	359 000	415 000	303 000	323 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 964 000	10 964 000	10 964 000	10 964 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 964 000	10 964 000	10 964 000	10 964 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 964 000	10 964 000	10 964 000	10 964 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	897 000	739 000	550 000	488 000
Total Current Assets	1 087 000	850 000	550 000	493 000
Total Assets	12 051 000	11 814 000	11 514 000	11 457 000
Total Equity	4 960 000	4 601 000	4 186 000	3 883 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 865 000	7 087 000	7 318 000	7 541 000
Creditors	209 000	115 000	0	15 000
Unpaid Taxes	7 000	2 000	2 000	10 000
Dividends	0	0	0	0
Other Current Debt	10 000	9 000	8 000	8 000
Total Current Debt	226 000	125 000	11 000	33 000
Total Equity and Debt	12 051 000	11 814 000	11 514 000	11 457 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,24 %	9,02 %	7,24 %	8,32 %
Debt-to-Equity Ratio	1,38	1,54	1,75	1,94
Operating Profit Margin	37,51 %	42,76 %	33,4 %	37,74 %
Current Ratio	4,81	6,8	50	14,94
Quick Ratio	4,81	6,8	50	14,94
Equity Ratio	0,41	0,39	0,36	0,34
Gross Profit Margin	100 %	100 %	100 %	100 %