BUVIK SYSTEMSERVICE AS

7075 TILLER

Finances

Share Ownership

Return on Equity

27,67 %

Current Ratio

2,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 515 000	6 435 000	5 739 000	5 720 000
Net Income	482 000	495 000	521 000	485 000
Total Assets	2 909 000	2 740 000	2 808 000	2 253 000
Total Equity	1 742 000	1 561 000	1 566 000	1 305 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 515 000	6 435 000	5 739 000	5 720 000
Expenditure	5 899 000	5 808 000	5 070 000	5 098 000
Operating Profit	617 000	627 000	670 000	623 000
Financial Income	1 000	0	0	1 000
Financial Costs	1 000	1 000	2 000	1 000
Financial Balance	0	−1 000	−2 000	0
Earnings Before Tax	617 000	626 000	669 000	623 000
Tax	135 000	131 000	148 000	138 000
Net Income	482 000	495 000	521 000	485 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	220 000	183 000	141 000	84 000
Total Current Assets	2 689 000	2 557 000	2 667 000	2 170 000
Total Assets	2 909 000	2 740 000	2 808 000	2 253 000
Total Retained Equity	1 642 000	1 461 000	1 466 000	1 205 000
Total Equity	1 742 000	1 561 000	1 566 000	1 305 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 167 000	1 179 000	1 242 000	948 000
Total Equity and Debt	2 909 000	2 740 000	2 808 000	2 253 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 475 000	6 428 000	5 739 000	5 683 000
Other Income	40 000	7 000	0	37 000
Revenue	6 515 000	6 435 000	5 739 000	5 720 000
Cost of Goods Sold	3 388 000	3 665 000	3 094 000	3 135 000
Salary Costs	1 491 000	1 263 000	1 115 000	1 220 000
Depreciation	45 000	45 000	44 000	29 000
Impairment	0	0	0	0
Expenditure	5 899 000	5 808 000	5 070 000	5 098 000
Operating Profit	617 000	627 000	670 000	623 000
Financial Income	1 000	0	0	1 000
Financial Costs	1 000	1 000	2 000	1 000
Financial Balance	0	−1 000	−2 000	0
Dividends	300 000	500 000	261 000	243 000
Net Income	482 000	495 000	521 000	485 000

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	115 000	169 000	115 000	46 000
Total Tangible Assets	115 000	169 000	115 000	46 000
Total Fiancial Fixed Assets	105 000	14 000	26 000	38 000
Total Fixed Assets	220 000	183 000	141 000	84 000
Stock	0	10 000	0	0
Total Investments	0	0	0	0
Cash, Bank	1 856 000	2 062 000	1 938 000	1 460 000
Total Current Assets	2 689 000	2 557 000	2 667 000	2 170 000
Total Assets	2 909 000	2 740 000	2 808 000	2 253 000
Total Equity	1 742 000	1 561 000	1 566 000	1 305 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	244 000	150 000	595 000	187 000
Unpaid Taxes	259 000	213 000	123 000	212 000
Dividends	300 000	500 000	261 000	243 000
Other Current Debt	228 000	186 000	115 000	169 000
Total Current Debt	1 167 000	1 179 000	1 242 000	948 000
Total Equity and Debt	2 909 000	2 740 000	2 808 000	2 253 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,67 %	31,71 %	33,27 %	37,16 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,47 %	9,74 %	11,67 %	10,89 %
Current Ratio	2,3	2,17	2,15	2,29
Quick Ratio	2,3	2,19	2,15	2,29
Equity Ratio	0,6	0,57	0,56	0,58
Gross Profit Margin	48 %	43,05 %	46,09 %	45,19 %