DR ING BJØRN BUEN AS

3440 RØYKEN

Finances

Return on Equity

6,75 %

Current Ratio

13,61

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 220 000	1 374 000	2 350 000	1 643 000
Net Income	309 000	412 000	1 013 000	544 000
Total Assets	4 877 000	4 798 000	5 008 000	4 633 000
Total Equity	4 575 000	4 486 000	4 374 000	3 817 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 220 000	1 374 000	2 350 000	1 643 000
Expenditure	824 000	846 000	1 088 000	954 000
Operating Profit	396 000	528 000	1 261 000	688 000
Financial Income	0	0	0	2 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	2 000
Earnings Before Tax	396 000	528 000	1 260 000	690 000
Tax	87 000	117 000	248 000	146 000
Net Income	309 000	412 000	1 013 000	544 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 241 000	1 301 000	1 463 000	322 000
Total Current Assets	3 635 000	3 497 000	3 545 000	4 310 000
Total Assets	4 877 000	4 798 000	5 008 000	4 633 000
Total Retained Equity	4 475 000	4 386 000	4 274 000	3 717 000
Total Equity	4 575 000	4 486 000	4 374 000	3 817 000
Total Long-Term Debt	35 000	36 000	28 000	0
Total Current Debt	267 000	276 000	606 000	816 000
Total Equity and Debt	4 877 000	4 798 000	5 008 000	4 633 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 220 000	1 374 000	2 190 000	1 643 000
Other Income	0	0	160 000	0
Revenue	1 220 000	1 374 000	2 350 000	1 643 000
Cost of Goods Sold	0	0	0	0
Salary Costs	390 000	393 000	396 000	508 000
Depreciation	160 000	162 000	162 000	28 000
Impairment	0	0	0	0
Expenditure	824 000	846 000	1 088 000	954 000
Operating Profit	396 000	528 000	1 261 000	688 000
Financial Income	0	0	0	2 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	2 000
Dividends	220 000	300 000	455 000	100 000
Net Income	309 000	412 000	1 013 000	544 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	940 000	1 100 000	1 262 000	121 000
Total Tangible Assets	940 000	1 100 000	1 262 000	121 000
Total Fiancial Fixed Assets	301 000	201 000	201 000	201 000
Total Fixed Assets	1 241 000	1 301 000	1 463 000	322 000
Stock	0	0	0	0
Total Investments	56 000	56 000	56 000	56 000
Cash, Bank	3 344 000	3 250 000	2 788 000	3 857 000
Total Current Assets	3 635 000	3 497 000	3 545 000	4 310 000
Total Assets	4 877 000	4 798 000	5 008 000	4 633 000
Total Equity	4 575 000	4 486 000	4 374 000	3 817 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	35 000	36 000	28 000	0
Creditors	11 000	8 000	7 000	9 000
Unpaid Taxes	129 000	126 000	145 000	97 000
Dividends	220 000	300 000	455 000	100 000
Other Current Debt	39 000	34 000	34 000	464 000
Total Current Debt	267 000	276 000	606 000	816 000
Total Equity and Debt	4 877 000	4 798 000	5 008 000	4 633 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,75 %	9,18 %	23,16 %	14,25 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0
Operating Profit Margin	32,46 %	38,43 %	53,66 %	41,87 %
Current Ratio	13,61	12,67	5,85	5,28
Quick Ratio	13,61	12,67	5,85	5,28
Equity Ratio	0,94	0,93	0,87	0,82
Gross Profit Margin	100 %	100 %	100 %	100 %