ANDERS BUGTEN ØKONOMI AS

7200 KYRKSÆTERØRA

Finances

Share Ownership

Return on Equity

45,02 %

Current Ratio

39,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	263 000	8 000	0	14 000
Net Income	140 000	−2 000	−2 000	4 000
Total Assets	318 000	312 000	303 000	302 000
Total Equity	311 000	171 000	173 000	175 000

Income (NOK)	2022	2021	2020	2019
Revenue	263 000	8 000	0	14 000
Expenditure	84 000	11 000	3 000	11 000
Operating Profit	179 000	−3 000	−3 000	4 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	1 000
Earnings Before Tax	180 000	−3 000	−3 000	5 000
Tax	40 000	−1 000	−1 000	1 000
Net Income	140 000	−2 000	−2 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	38 000	46 000	46 000	45 000
Total Current Assets	279 000	266 000	257 000	257 000
Total Assets	318 000	312 000	303 000	302 000
Total Retained Equity	204 000	64 000	66 000	68 000
Total Equity	311 000	171 000	173 000	175 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 000	141 000	130 000	127 000
Total Equity and Debt	318 000	312 000	303 000	302 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	263 000	8 000	0	14 000
Other Income	0	0	0	0
Revenue	263 000	8 000	0	14 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	84 000	11 000	3 000	11 000
Operating Profit	179 000	−3 000	−3 000	4 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	1 000
Dividends	0	0	0	0
Net Income	140 000	−2 000	−2 000	4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	8 000	7 000	7 000
Real Eastate	38 000	38 000	38 000	38 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	38 000	38 000	38 000	38 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	38 000	46 000	46 000	45 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	279 000	266 000	257 000	257 000
Total Current Assets	279 000	266 000	257 000	257 000
Total Assets	318 000	312 000	303 000	302 000
Total Equity	311 000	171 000	173 000	175 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	−25 000	141 000	130 000	127 000
Total Current Debt	7 000	141 000	130 000	127 000
Total Equity and Debt	318 000	312 000	303 000	302 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,02 %	−1,17 %	−1,16 %	2,29 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	68,06 %	−37,5 %	-	28,57 %
Current Ratio	39,86	1,89	1,98	2,02
Quick Ratio	39,86	1,89	1,98	2,02
Equity Ratio	0,98	0,55	0,57	0,58
Gross Profit Margin	100 %	100 %	-	100 %