B3 BUKTAMO EIENDOM AS

9326 BARDUFOSS

Finances

Share Ownership

Return on Equity

16,02 %

Current Ratio

5,34

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	23 831 000	14 272 000	20 824 000	18 476 000
Net Income	1 201 000	1 099 000	1 922 000	1 458 000
Total Assets	8 947 000	7 580 000	7 435 000	6 456 000
Total Equity	7 498 000	6 297 000	5 197 000	3 275 000

Income (NOK)	2022	2021	2020	2019
Revenue	23 831 000	14 272 000	20 824 000	18 476 000
Expenditure	22 393 000	12 877 000	18 381 000	16 649 000
Operating Profit	1 439 000	1 395 000	2 443 000	1 828 000
Financial Income	102 000	16 000	25 000	42 000
Financial Costs	0	0	2 000	0
Financial Balance	102 000	16 000	23 000	42 000
Earnings Before Tax	1 540 000	1 410 000	2 466 000	1 870 000
Tax	339 000	311 000	543 000	412 000
Net Income	1 201 000	1 099 000	1 922 000	1 458 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 729 000	3 089 000	3 303 000	2 685 000
Total Current Assets	6 218 000	4 490 000	4 132 000	3 771 000
Total Assets	8 947 000	7 580 000	7 435 000	6 456 000
Total Retained Equity	7 398 000	6 197 000	5 097 000	3 175 000
Total Equity	7 498 000	6 297 000	5 197 000	3 275 000
Total Long-Term Debt	285 000	316 000	334 000	309 000
Total Current Debt	1 164 000	967 000	1 903 000	2 873 000
Total Equity and Debt	8 947 000	7 580 000	7 435 000	6 456 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	23 824 000	14 272 000	20 824 000	17 926 000
Other Income	7 000	0	0	550 000
Revenue	23 831 000	14 272 000	20 824 000	18 476 000
Cost of Goods Sold	21 112 000	11 540 000	16 921 000	15 214 000
Salary Costs	0	0	0	0
Depreciation	360 000	358 000	288 000	291 000
Impairment	0	0	0	0
Expenditure	22 393 000	12 877 000	18 381 000	16 649 000
Operating Profit	1 439 000	1 395 000	2 443 000	1 828 000
Financial Income	102 000	16 000	25 000	42 000
Financial Costs	0	0	2 000	0
Financial Balance	102 000	16 000	23 000	42 000
Dividends	0	0	0	0
Net Income	1 201 000	1 099 000	1 922 000	1 458 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	489 000	493 000	496 000	261 000
Machinery and Plant Facilities	2 151 000	2 486 000	2 774 000	2 415 000
Fixtures	89 000	111 000	32 000	10 000
Total Tangible Assets	2 729 000	3 089 000	3 303 000	2 685 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 729 000	3 089 000	3 303 000	2 685 000
Stock	700 000	535 000	374 000	249 000
Total Investments	0	0	0	0
Cash, Bank	5 029 000	3 453 000	3 138 000	2 858 000
Total Current Assets	6 218 000	4 490 000	4 132 000	3 771 000
Total Assets	8 947 000	7 580 000	7 435 000	6 456 000
Total Equity	7 498 000	6 297 000	5 197 000	3 275 000
Short-Term Group Debt	0	0	0	1 045 000
Total Long-Term Debt	285 000	316 000	334 000	309 000
Creditors	519 000	403 000	602 000	724 000
Unpaid Taxes	19 000	0	130 000	188 000
Dividends	0	0	0	0
Other Current Debt	256 000	235 000	653 000	616 000
Total Current Debt	1 164 000	967 000	1 903 000	2 873 000
Total Equity and Debt	8 947 000	7 580 000	7 435 000	6 456 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,02 %	17,45 %	36,98 %	44,52 %
Debt-to-Equity Ratio	0,04	0,05	0,06	0,09
Operating Profit Margin	6,04 %	9,77 %	11,73 %	9,89 %
Current Ratio	5,34	4,64	2,17	1,31
Quick Ratio	13,4	10,39	2,7	1,44
Equity Ratio	0,84	0,83	0,7	0,51
Gross Profit Margin	11,41 %	19,14 %	18,74 %	17,66 %