BUVIKEN EIENDOM AS

2364 NÆROSET

Finances

Share Ownership

Return on Equity

11,85 %

Current Ratio

7,31

Debt-to-Equity Ratio

6,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 205 000	2 099 000	1 563 000	2 050 000
Net Income	496 000	638 000	−80 000	351 000
Total Assets	30 585 000	28 821 000	29 346 000	30 192 000
Total Equity	4 184 000	3 688 000	3 050 000	3 130 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 205 000	2 099 000	1 563 000	2 050 000
Expenditure	823 000	806 000	892 000	762 000
Operating Profit	1 382 000	1 293 000	671 000	1 288 000
Financial Income	5 000	0	0	0
Financial Costs	891 000	655 000	751 000	938 000
Financial Balance	−886 000	−655 000	−751 000	−938 000
Earnings Before Tax	496 000	638 000	−80 000	351 000
Tax	0	0	0	0
Net Income	496 000	638 000	−80 000	351 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 655 000	28 272 000	28 913 000	29 555 000
Total Current Assets	2 930 000	550 000	432 000	637 000
Total Assets	30 585 000	28 821 000	29 346 000	30 192 000
Total Retained Equity	2 184 000	1 688 000	1 050 000	1 130 000
Total Equity	4 184 000	3 688 000	3 050 000	3 130 000
Total Long-Term Debt	26 000 000	22 175 000	23 075 000	23 485 000
Total Current Debt	401 000	2 958 000	3 221 000	3 577 000
Total Equity and Debt	30 585 000	28 821 000	29 346 000	30 192 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 205 000	2 099 000	1 563 000	2 050 000
Revenue	2 205 000	2 099 000	1 563 000	2 050 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	617 000	642 000	642 000	642 000
Impairment	0	0	0	0
Expenditure	823 000	806 000	892 000	762 000
Operating Profit	1 382 000	1 293 000	671 000	1 288 000
Financial Income	5 000	0	0	0
Financial Costs	891 000	655 000	751 000	938 000
Financial Balance	−886 000	−655 000	−751 000	−938 000
Dividends	0	0	0	0
Net Income	496 000	638 000	−80 000	351 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	25 705 000	26 278 000	26 851 000	27 424 000
Machinery and Plant Facilities	1 950 000	1 994 000	2 038 000	2 081 000
Fixtures	0	0	25 000	50 000
Total Tangible Assets	27 655 000	28 272 000	28 913 000	29 555 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 655 000	28 272 000	28 913 000	29 555 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 884 000	550 000	393 000	605 000
Total Current Assets	2 930 000	550 000	432 000	637 000
Total Assets	30 585 000	28 821 000	29 346 000	30 192 000
Total Equity	4 184 000	3 688 000	3 050 000	3 130 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	26 000 000	22 175 000	23 075 000	23 485 000
Creditors	24 000	2 844 000	2 884 000	3 222 000
Unpaid Taxes	83 000	83 000	128 000	81 000
Dividends	0	0	0	0
Other Current Debt	294 000	31 000	209 000	273 000
Total Current Debt	401 000	2 958 000	3 221 000	3 577 000
Total Equity and Debt	30 585 000	28 821 000	29 346 000	30 192 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,85 %	17,3 %	−2,62 %	11,21 %
Debt-to-Equity Ratio	6,21	6,01	7,57	7,5
Operating Profit Margin	62,68 %	61,6 %	42,93 %	62,83 %
Current Ratio	7,31	0,19	0,13	0,18
Quick Ratio	7,31	0,19	0,13	0,18
Equity Ratio	0,14	0,13	0,1	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %