BUØY BAKERI & KONDITORI AS

4077 HUNDVÅG

Finances

Share Ownership

Return on Equity

36,09 %

Current Ratio

2,64

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 046 000	10 348 000	9 436 000	7 731 000
Net Income	1 791 000	1 794 000	1 439 000	874 000
Total Assets	7 336 000	6 934 000	5 354 000	3 831 000
Total Equity	4 963 000	3 572 000	3 277 000	2 238 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 046 000	10 348 000	9 436 000	7 731 000
Expenditure	8 827 000	8 745 000	7 744 000	6 729 000
Operating Profit	2 218 000	1 603 000	1 692 000	1 002 000
Financial Income	97 000	567 000	144 000	111 000
Financial Costs	45 000	29 000	31 000	22 000
Financial Balance	52 000	538 000	113 000	89 000
Earnings Before Tax	2 270 000	2 141 000	1 806 000	1 091 000
Tax	479 000	347 000	367 000	217 000
Net Income	1 791 000	1 794 000	1 439 000	874 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 291 000	1 521 000	1 135 000	1 126 000
Total Current Assets	6 045 000	5 413 000	4 219 000	2 705 000
Total Assets	7 336 000	6 934 000	5 354 000	3 831 000
Total Retained Equity	4 863 000	3 472 000	3 177 000	2 138 000
Total Equity	4 963 000	3 572 000	3 277 000	2 238 000
Total Long-Term Debt	83 000	81 000	61 000	54 000
Total Current Debt	2 290 000	3 282 000	2 016 000	1 539 000
Total Equity and Debt	7 336 000	6 934 000	5 354 000	3 831 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 046 000	10 328 000	9 436 000	7 701 000
Other Income	0	20 000	0	30 000
Revenue	11 046 000	10 348 000	9 436 000	7 731 000
Cost of Goods Sold	3 203 000	2 935 000	2 628 000	2 075 000
Salary Costs	4 232 000	4 620 000	3 972 000	3 648 000
Depreciation	230 000	225 000	200 000	183 000
Impairment	0	0	0	0
Expenditure	8 827 000	8 745 000	7 744 000	6 729 000
Operating Profit	2 218 000	1 603 000	1 692 000	1 002 000
Financial Income	97 000	567 000	144 000	111 000
Financial Costs	45 000	29 000	31 000	22 000
Financial Balance	52 000	538 000	113 000	89 000
Dividends	0	0	400 000	0
Net Income	1 791 000	1 794 000	1 439 000	874 000

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	1 291 000	1 521 000	1 135 000	1 126 000
Total Tangible Assets	1 291 000	1 521 000	1 135 000	1 126 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 291 000	1 521 000	1 135 000	1 126 000
Stock	221 000	171 000	156 000	149 000
Total Investments	3 387 000	3 311 000	1 245 000	1 105 000
Cash, Bank	2 111 000	1 746 000	2 620 000	1 212 000
Total Current Assets	6 045 000	5 413 000	4 219 000	2 705 000
Total Assets	7 336 000	6 934 000	5 354 000	3 831 000
Total Equity	4 963 000	3 572 000	3 277 000	2 238 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	83 000	81 000	61 000	54 000
Creditors	436 000	407 000	363 000	255 000
Unpaid Taxes	543 000	668 000	483 000	382 000
Dividends	0	0	400 000	0
Other Current Debt	434 000	380 000	411 000	302 000
Total Current Debt	2 290 000	3 282 000	2 016 000	1 539 000
Total Equity and Debt	7 336 000	6 934 000	5 354 000	3 831 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,09 %	50,22 %	43,91 %	39,05 %
Debt-to-Equity Ratio	0,02	0,02	0,02	0,02
Operating Profit Margin	20,08 %	15,49 %	17,93 %	12,96 %
Current Ratio	2,64	1,65	2,09	1,76
Quick Ratio	2,92	1,74	2,27	1,95
Equity Ratio	0,68	0,52	0,61	0,58
Gross Profit Margin	71 %	71,64 %	72,15 %	73,16 %