BUA REGNSKAP AS

6657 RINDAL

Finances

Share Ownership

Return on Equity

24,79 %

Current Ratio

2,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 129 000	1 085 000	931 000	886 000
Net Income	175 000	173 000	102 000	71 000
Total Assets	1 086 000	885 000	674 000	605 000
Total Equity	706 000	531 000	357 000	256 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 129 000	1 085 000	931 000	886 000
Expenditure	910 000	864 000	804 000	795 000
Operating Profit	220 000	221 000	127 000	91 000
Financial Income	5 000	2 000	4 000	2 000
Financial Costs	0	0	0	1 000
Financial Balance	5 000	2 000	4 000	1 000
Earnings Before Tax	225 000	222 000	130 000	92 000
Tax	49 000	49 000	29 000	21 000
Net Income	175 000	173 000	102 000	71 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	122 000	134 000	151 000	165 000
Total Current Assets	964 000	751 000	523 000	440 000
Total Assets	1 086 000	885 000	674 000	605 000
Total Retained Equity	589 000	413 000	240 000	138 000
Total Equity	706 000	531 000	357 000	256 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	380 000	354 000	317 000	349 000
Total Equity and Debt	1 086 000	885 000	674 000	605 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 128 000	1 084 000	930 000	886 000
Other Income	1 000	1 000	1 000	0
Revenue	1 129 000	1 085 000	931 000	886 000
Cost of Goods Sold	0	0	0	0
Salary Costs	732 000	697 000	676 000	662 000
Depreciation	16 000	16 000	16 000	16 000
Impairment	0	0	0	0
Expenditure	910 000	864 000	804 000	795 000
Operating Profit	220 000	221 000	127 000	91 000
Financial Income	5 000	2 000	4 000	2 000
Financial Costs	0	0	0	1 000
Financial Balance	5 000	2 000	4 000	1 000
Dividends	0	0	0	0
Net Income	175 000	173 000	102 000	71 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	22 000	18 000	19 000	17 000
Real Eastate	100 000	116 000	132 000	148 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	100 000	116 000	132 000	148 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	122 000	134 000	151 000	165 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	533 000	353 000	360 000	221 000
Total Current Assets	964 000	751 000	523 000	440 000
Total Assets	1 086 000	885 000	674 000	605 000
Total Equity	706 000	531 000	357 000	256 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	4 000	4 000	5 000
Unpaid Taxes	132 000	121 000	102 000	94 000
Dividends	0	0	0	0
Other Current Debt	190 000	182 000	180 000	227 000
Total Current Debt	380 000	354 000	317 000	349 000
Total Equity and Debt	1 086 000	885 000	674 000	605 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,79 %	32,58 %	28,57 %	27,73 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,49 %	20,37 %	13,64 %	10,27 %
Current Ratio	2,54	2,12	1,65	1,26
Quick Ratio	2,54	2,12	1,65	1,26
Equity Ratio	0,65	0,6	0,53	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %