BUCK OG BEYER ARKITEKTER AS

3292 STAVERN

Finances

Share Ownership

Return on Equity

6,16 %

Current Ratio

2,5

Debt-to-Equity Ratio

−1,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	105 000	150 000	154 000	534 000
Net Income	−9 000	25 000	19 000	111 000
Total Assets	5 000	−120 000	−124 000	−165 000
Total Equity	−146 000	−137 000	−162 000	−181 000

Income (NOK)	2022	2021	2020	2019
Revenue	105 000	150 000	154 000	534 000
Expenditure	97 000	110 000	113 000	404 000
Operating Profit	8 000	39 000	41 000	129 000
Financial Income	0	0	0	0
Financial Costs	17 000	14 000	21 000	19 000
Financial Balance	−17 000	−14 000	−21 000	−19 000
Earnings Before Tax	−9 000	25 000	19 000	111 000
Tax	0	0	0	0
Net Income	−9 000	25 000	19 000	111 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	5 000	−120 000	−124 000	−165 000
Total Assets	5 000	−120 000	−124 000	−165 000
Total Retained Equity	−246 000	−237 000	−262 000	−281 000
Total Equity	−146 000	−137 000	−162 000	−181 000
Total Long-Term Debt	148 000	0	0	0
Total Current Debt	2 000	17 000	38 000	16 000
Total Equity and Debt	5 000	−120 000	−124 000	−165 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	105 000	150 000	154 000	534 000
Other Income	0	0	0	0
Revenue	105 000	150 000	154 000	534 000
Cost of Goods Sold	36 000	0	0	36 000
Salary Costs	0	0	0	128 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	97 000	110 000	113 000	404 000
Operating Profit	8 000	39 000	41 000	129 000
Financial Income	0	0	0	0
Financial Costs	17 000	14 000	21 000	19 000
Financial Balance	−17 000	−14 000	−21 000	−19 000
Dividends	0	0	0	0
Net Income	−9 000	25 000	19 000	111 000

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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	−128 000	−136 000	−199 000
Total Current Assets	5 000	−120 000	−124 000	−165 000
Total Assets	5 000	−120 000	−124 000	−165 000
Total Equity	−146 000	−137 000	−162 000	−181 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	148 000	0	0	0
Creditors	0	3 000	−21 000	−26 000
Unpaid Taxes	2 000	12 000	15 000	31 000
Dividends	0	0	0	0
Other Current Debt	0	2 000	44 000	12 000
Total Current Debt	2 000	17 000	38 000	16 000
Total Equity and Debt	5 000	−120 000	−124 000	−165 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,16 %	−18,25 %	−11,73 %	−61,33 %
Debt-to-Equity Ratio	−1,01	−0	−0	−0
Operating Profit Margin	7,62 %	26 %	26,62 %	24,16 %
Current Ratio	2,5	−7,06	−3,26	−10,31
Quick Ratio	2,5	−7,06	−3,26	−10,31
Equity Ratio	−29,2	1,14	1,31	1,1
Gross Profit Margin	65,71 %	100 %	100 %	93,26 %