BAS KUNST AS

3270 LARVIK

Finances

Share Ownership

Return on Equity

5,65 %

Current Ratio

1,99

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 572 000	5 286 000	4 567 000	4 406 000
Net Income	383 000	1 322 000	958 000	592 000
Total Assets	8 577 000	8 015 000	7 926 000	7 050 000
Total Equity	6 783 000	6 400 000	5 179 000	4 220 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 572 000	5 286 000	4 567 000	4 406 000
Expenditure	4 054 000	3 567 000	3 309 000	3 566 000
Operating Profit	519 000	1 718 000	1 258 000	839 000
Financial Income	3 000	7 000	2 000	15 000
Financial Costs	31 000	30 000	55 000	76 000
Financial Balance	−28 000	−23 000	−53 000	−61 000
Earnings Before Tax	491 000	1 694 000	1 205 000	779 000
Tax	108 000	373 000	247 000	187 000
Net Income	383 000	1 322 000	958 000	592 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 288 000	5 793 000	6 039 000	4 491 000
Total Current Assets	2 289 000	2 222 000	1 886 000	2 559 000
Total Assets	8 577 000	8 015 000	7 926 000	7 050 000
Total Retained Equity	5 354 000	4 971 000	3 750 000	2 791 000
Total Equity	6 783 000	6 400 000	5 179 000	4 220 000
Total Long-Term Debt	641 000	19 000	663 000	713 000
Total Current Debt	1 153 000	1 596 000	2 084 000	2 116 000
Total Equity and Debt	8 577 000	8 015 000	7 926 000	7 050 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 525 000	5 283 000	4 560 000	4 406 000
Other Income	46 000	3 000	6 000	0
Revenue	4 572 000	5 286 000	4 567 000	4 406 000
Cost of Goods Sold	2 164 000	1 797 000	1 513 000	1 982 000
Salary Costs	668 000	608 000	548 000	584 000
Depreciation	264 000	243 000	252 000	221 000
Impairment	0	0	0	0
Expenditure	4 054 000	3 567 000	3 309 000	3 566 000
Operating Profit	519 000	1 718 000	1 258 000	839 000
Financial Income	3 000	7 000	2 000	15 000
Financial Costs	31 000	30 000	55 000	76 000
Financial Balance	−28 000	−23 000	−53 000	−61 000
Dividends	0	100 000	0	0
Net Income	383 000	1 322 000	958 000	592 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 486 000	5 669 000	5 852 000	4 335 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	803 000	124 000	188 000	155 000
Total Tangible Assets	6 288 000	5 793 000	6 039 000	4 491 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 288 000	5 793 000	6 039 000	4 491 000
Stock	995 000	845 000	750 000	908 000
Total Investments	0	0	0	0
Cash, Bank	924 000	1 066 000	881 000	1 358 000
Total Current Assets	2 289 000	2 222 000	1 886 000	2 559 000
Total Assets	8 577 000	8 015 000	7 926 000	7 050 000
Total Equity	6 783 000	6 400 000	5 179 000	4 220 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	641 000	19 000	663 000	713 000
Creditors	20 000	0	100 000	0
Unpaid Taxes	232 000	270 000	202 000	181 000
Dividends	0	100 000	0	0
Other Current Debt	836 000	967 000	1 540 000	1 734 000
Total Current Debt	1 153 000	1 596 000	2 084 000	2 116 000
Total Equity and Debt	8 577 000	8 015 000	7 926 000	7 050 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,65 %	20,66 %	18,5 %	14,03 %
Debt-to-Equity Ratio	0,09	0	0,13	0,17
Operating Profit Margin	11,35 %	32,5 %	27,55 %	19,04 %
Current Ratio	1,99	1,39	0,9	1,21
Quick Ratio	14,49	2,96	1,41	2,12
Equity Ratio	0,79	0,8	0,65	0,6
Gross Profit Margin	52,67 %	66 %	66,87 %	55,02 %