BUDDY LEKER AS

3221 SANDEFJORD

Finances

Share Ownership

Return on Equity

6,36 %

Current Ratio

2,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 085 000	5 409 000	4 784 000	3 963 000
Net Income	83 000	231 000	179 000	74 000
Total Assets	2 591 000	2 579 000	2 219 000	1 841 000
Total Equity	1 305 000	1 222 000	990 000	811 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 085 000	5 409 000	4 784 000	3 963 000
Expenditure	4 979 000	5 113 000	4 556 000	3 870 000
Operating Profit	105 000	295 000	228 000	93 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	105 000	295 000	228 000	93 000
Tax	22 000	64 000	49 000	19 000
Net Income	83 000	231 000	179 000	74 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 591 000	2 579 000	2 219 000	1 841 000
Total Assets	2 591 000	2 579 000	2 219 000	1 841 000
Total Retained Equity	1 205 000	1 122 000	890 000	711 000
Total Equity	1 305 000	1 222 000	990 000	811 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 286 000	1 357 000	1 228 000	1 030 000
Total Equity and Debt	2 591 000	2 579 000	2 219 000	1 841 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 085 000	5 409 000	4 784 000	3 963 000
Other Income	0	0	0	0
Revenue	5 085 000	5 409 000	4 784 000	3 963 000
Cost of Goods Sold	2 667 000	2 883 000	2 484 000	2 044 000
Salary Costs	1 072 000	1 025 000	992 000	949 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 979 000	5 113 000	4 556 000	3 870 000
Operating Profit	105 000	295 000	228 000	93 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	83 000	231 000	179 000	74 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	1 053 000	923 000	705 000	836 000
Total Investments	0	0	0	0
Cash, Bank	1 538 000	1 655 000	1 511 000	1 002 000
Total Current Assets	2 591 000	2 579 000	2 219 000	1 841 000
Total Assets	2 591 000	2 579 000	2 219 000	1 841 000
Total Equity	1 305 000	1 222 000	990 000	811 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	873 000	949 000	860 000	698 000
Unpaid Taxes	269 000	219 000	196 000	67 000
Dividends	0	0	0	0
Other Current Debt	122 000	125 000	123 000	246 000
Total Current Debt	1 286 000	1 357 000	1 228 000	1 030 000
Total Equity and Debt	2 591 000	2 579 000	2 219 000	1 841 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,36 %	18,9 %	18,08 %	9,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,06 %	5,45 %	4,77 %	2,35 %
Current Ratio	2,01	1,9	1,81	1,79
Quick Ratio	11,12	5,94	4,24	9,49
Equity Ratio	0,5	0,47	0,45	0,44
Gross Profit Margin	47,55 %	46,7 %	48,08 %	48,42 %