BULAND MERKESYSTEMER AS

3274 LARVIK

Finances

Share Ownership

Return on Equity

26,22 %

Current Ratio

2,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 414 000	3 764 000	3 200 000	3 964 000
Net Income	156 000	281 000	212 000	152 000
Total Assets	1 113 000	1 930 000	1 466 000	1 521 000
Total Equity	595 000	589 000	483 000	446 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 414 000	3 764 000	3 200 000	3 964 000
Expenditure	3 195 000	3 379 000	2 896 000	3 732 000
Operating Profit	219 000	386 000	303 000	231 000
Financial Income	9 000	10 000	23 000	12 000
Financial Costs	28 000	35 000	54 000	48 000
Financial Balance	−19 000	−25 000	−31 000	−36 000
Earnings Before Tax	200 000	361 000	272 000	194 000
Tax	44 000	79 000	60 000	43 000
Net Income	156 000	281 000	212 000	152 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 000	0	0	0
Total Current Assets	1 108 000	1 930 000	1 466 000	1 521 000
Total Assets	1 113 000	1 930 000	1 466 000	1 521 000
Total Retained Equity	495 000	489 000	383 000	346 000
Total Equity	595 000	589 000	483 000	446 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	517 000	1 341 000	983 000	1 075 000
Total Equity and Debt	1 113 000	1 930 000	1 466 000	1 521 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 414 000	3 764 000	3 200 000	3 964 000
Other Income	0	0	0	0
Revenue	3 414 000	3 764 000	3 200 000	3 964 000
Cost of Goods Sold	2 354 000	2 483 000	2 053 000	2 695 000
Salary Costs	519 000	544 000	471 000	571 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 195 000	3 379 000	2 896 000	3 732 000
Operating Profit	219 000	386 000	303 000	231 000
Financial Income	9 000	10 000	23 000	12 000
Financial Costs	28 000	35 000	54 000	48 000
Financial Balance	−19 000	−25 000	−31 000	−36 000
Dividends	150 000	0	0	0
Net Income	156 000	281 000	212 000	152 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	5 000	0	0	0
Total Fixed Assets	5 000	0	0	0
Stock	475 000	879 000	787 000	981 000
Total Investments	0	0	0	0
Cash, Bank	80 000	19 000	23 000	16 000
Total Current Assets	1 108 000	1 930 000	1 466 000	1 521 000
Total Assets	1 113 000	1 930 000	1 466 000	1 521 000
Total Equity	595 000	589 000	483 000	446 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	272 000	774 000	269 000	297 000
Unpaid Taxes	144 000	280 000	248 000	189 000
Dividends	150 000	0	0	0
Other Current Debt	57 000	69 000	384 000	525 000
Total Current Debt	517 000	1 341 000	983 000	1 075 000
Total Equity and Debt	1 113 000	1 930 000	1 466 000	1 521 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,22 %	47,71 %	43,89 %	34,08 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,41 %	10,26 %	9,47 %	5,83 %
Current Ratio	2,14	1,44	1,49	1,41
Quick Ratio	26,38	4,18	7,48	16,18
Equity Ratio	0,53	0,31	0,33	0,29
Gross Profit Margin	31,05 %	34,03 %	35,84 %	32,01 %