BUKTA LAVPRIS AS

9515 ALTA

Finances

Share Ownership

Return on Equity

134,87 %

Current Ratio

0,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	59 699 000	62 048 000	58 969 000	48 577 000
Net Income	1 907 000	2 097 000	2 902 000	1 132 000
Total Assets	16 488 000	15 952 000	18 487 000	13 421 000
Total Equity	1 414 000	1 388 000	1 171 000	1 134 000

Income (NOK)	2022	2021	2020	2019
Revenue	59 699 000	62 048 000	58 969 000	48 577 000
Expenditure	57 134 000	59 237 000	55 117 000	46 953 000
Operating Profit	2 566 000	2 811 000	3 852 000	1 623 000
Financial Income	25 000	10 000	11 000	6 000
Financial Costs	142 000	131 000	138 000	172 000
Financial Balance	−117 000	−121 000	−127 000	−166 000
Earnings Before Tax	2 449 000	2 689 000	3 724 000	1 457 000
Tax	543 000	592 000	822 000	324 000
Net Income	1 907 000	2 097 000	2 902 000	1 132 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 856 000	2 132 000	405 000	590 000
Total Current Assets	14 632 000	13 821 000	18 082 000	12 831 000
Total Assets	16 488 000	15 952 000	18 487 000	13 421 000
Total Retained Equity	1 114 000	1 088 000	871 000	834 000
Total Equity	1 414 000	1 388 000	1 171 000	1 134 000
Total Long-Term Debt	0	0	200 000	600 000
Total Current Debt	15 074 000	14 564 000	17 116 000	11 687 000
Total Equity and Debt	16 488 000	15 952 000	18 487 000	13 421 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	59 699 000	62 048 000	58 969 000	48 577 000
Other Income	0	0	0	0
Revenue	59 699 000	62 048 000	58 969 000	48 577 000
Cost of Goods Sold	43 104 000	44 080 000	41 440 000	34 468 000
Salary Costs	5 341 000	5 862 000	5 300 000	4 604 000
Depreciation	389 000	353 000	211 000	352 000
Impairment	0	0	0	0
Expenditure	57 134 000	59 237 000	55 117 000	46 953 000
Operating Profit	2 566 000	2 811 000	3 852 000	1 623 000
Financial Income	25 000	10 000	11 000	6 000
Financial Costs	142 000	131 000	138 000	172 000
Financial Balance	−117 000	−121 000	−127 000	−166 000
Dividends	0	0	0	0
Net Income	1 907 000	2 097 000	2 902 000	1 132 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	83 000	96 000	157 000	171 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 773 000	2 036 000	247 000	419 000
Total Tangible Assets	1 773 000	2 036 000	247 000	419 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 856 000	2 132 000	405 000	590 000
Stock	8 746 000	7 502 000	6 779 000	6 739 000
Total Investments	0	0	0	0
Cash, Bank	3 354 000	3 578 000	7 507 000	2 825 000
Total Current Assets	14 632 000	13 821 000	18 082 000	12 831 000
Total Assets	16 488 000	15 952 000	18 487 000	13 421 000
Total Equity	1 414 000	1 388 000	1 171 000	1 134 000
Short-Term Group Debt	4 112 000	2 411 000	5 121 000	3 089 000
Total Long-Term Debt	0	0	200 000	600 000
Creditors	9 061 000	9 525 000	9 244 000	6 593 000
Unpaid Taxes	765 000	960 000	1 125 000	1 013 000
Dividends	0	0	0	0
Other Current Debt	1 135 000	1 669 000	1 625 000	992 000
Total Current Debt	15 074 000	14 564 000	17 116 000	11 687 000
Total Equity and Debt	16 488 000	15 952 000	18 487 000	13 421 000

Financial indicators	2022	2021	2020	2019
Return on Equity	134,87 %	151,08 %	247,82 %	99,82 %
Debt-to-Equity Ratio	0	0	0,17	0,53
Operating Profit Margin	4,3 %	4,53 %	6,53 %	3,34 %
Current Ratio	0,97	0,95	1,06	1,1
Quick Ratio	2,31	1,96	1,75	2,59
Equity Ratio	0,09	0,09	0,06	0,08
Gross Profit Margin	27,8 %	28,96 %	29,73 %	29,04 %