BUGGE EIENDOM AS

7160 BJUGN

Finances

Return on Equity

63,69 %

Current Ratio

1,22

Debt-to-Equity Ratio

8,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	441 000	441 000	438 000	438 000
Net Income	214 000	1 600 000	253 000	247 000
Total Assets	3 399 000	2 704 000	3 115 000	3 169 000
Total Equity	336 000	122 000	262 000	1 810 000

Income (NOK)	2022	2021	2020	2019
Revenue	441 000	441 000	438 000	438 000
Expenditure	73 000	90 000	66 000	71 000
Operating Profit	367 000	351 000	372 000	367 000
Financial Income	0	1 375 000	0	0
Financial Costs	94 000	62 000	48 000	51 000
Financial Balance	−94 000	1 313 000	−48 000	−51 000
Earnings Before Tax	274 000	1 663 000	324 000	316 000
Tax	60 000	63 000	71 000	70 000
Net Income	214 000	1 600 000	253 000	247 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 121 000	1 567 000	3 113 000	3 159 000
Total Current Assets	278 000	1 138 000	2 000	9 000
Total Assets	3 399 000	2 704 000	3 115 000	3 169 000
Total Retained Equity	236 000	22 000	162 000	1 710 000
Total Equity	336 000	122 000	262 000	1 810 000
Total Long-Term Debt	2 836 000	2 348 000	701 000	1 087 000
Total Current Debt	227 000	235 000	2 151 000	272 000
Total Equity and Debt	3 399 000	2 704 000	3 115 000	3 169 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	441 000	441 000	438 000	438 000
Revenue	441 000	441 000	438 000	438 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	46 000	46 000	46 000	46 000
Impairment	0	0	0	0
Expenditure	73 000	90 000	66 000	71 000
Operating Profit	367 000	351 000	372 000	367 000
Financial Income	0	1 375 000	0	0
Financial Costs	94 000	62 000	48 000	51 000
Financial Balance	−94 000	1 313 000	−48 000	−51 000
Dividends	0	0	1 800 000	0
Net Income	214 000	1 600 000	253 000	247 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 521 000	1 567 000	1 613 000	1 659 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 521 000	1 567 000	1 613 000	1 659 000
Total Fiancial Fixed Assets	1 600 000	0	1 500 000	1 500 000
Total Fixed Assets	3 121 000	1 567 000	3 113 000	3 159 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	265 000	1 125 000	0	0
Total Current Assets	278 000	1 138 000	2 000	9 000
Total Assets	3 399 000	2 704 000	3 115 000	3 169 000
Total Equity	336 000	122 000	262 000	1 810 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 836 000	2 348 000	701 000	1 087 000
Creditors	0	14 000	0	0
Unpaid Taxes	109 000	106 000	108 000	108 000
Dividends	0	0	1 800 000	0
Other Current Debt	57 000	51 000	172 000	95 000
Total Current Debt	227 000	235 000	2 151 000	272 000
Total Equity and Debt	3 399 000	2 704 000	3 115 000	3 169 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,69 %	1 311,48 %	96,56 %	13,65 %
Debt-to-Equity Ratio	8,44	19,25	2,68	0,6
Operating Profit Margin	83,22 %	79,59 %	84,93 %	83,79 %
Current Ratio	1,22	4,84	0	0,03
Quick Ratio	1,22	4,84	0	0,03
Equity Ratio	0,1	0,05	0,08	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %