BUER VASE AS

1177 OSLO

Finances

Return on Equity

−0,06 %

Current Ratio

21,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	311 000	397 000	405 000	163 000
Net Income	−2 000	558 000	356 000	114 000
Total Assets	3 350 000	3 365 000	2 814 000	2 405 000
Total Equity	3 276 000	3 279 000	2 720 000	2 364 000

Income (NOK)	2022	2021	2020	2019
Revenue	311 000	397 000	405 000	163 000
Expenditure	86 000	57 000	67 000	55 000
Operating Profit	226 000	340 000	338 000	108 000
Financial Income	15 000	296 000	99 000	39 000
Financial Costs	191 000	0	1 000	5 000
Financial Balance	−176 000	296 000	98 000	34 000
Earnings Before Tax	51 000	635 000	435 000	142 000
Tax	53 000	77 000	79 000	28 000
Net Income	−2 000	558 000	356 000	114 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 751 000	1 855 000	1 997 000	2 184 000
Total Current Assets	1 599 000	1 510 000	818 000	220 000
Total Assets	3 350 000	3 365 000	2 814 000	2 405 000
Total Retained Equity	3 016 000	3 019 000	2 460 000	2 104 000
Total Equity	3 276 000	3 279 000	2 720 000	2 364 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	73 000	86 000	94 000	40 000
Total Equity and Debt	3 350 000	3 365 000	2 814 000	2 405 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	311 000	397 000	405 000	163 000
Other Income	0	0	0	0
Revenue	311 000	397 000	405 000	163 000
Cost of Goods Sold	0	0	0	0
Salary Costs	13 000	13 000	8 000	7 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	86 000	57 000	67 000	55 000
Operating Profit	226 000	340 000	338 000	108 000
Financial Income	15 000	296 000	99 000	39 000
Financial Costs	191 000	0	1 000	5 000
Financial Balance	−176 000	296 000	98 000	34 000
Dividends	0	0	0	0
Net Income	−2 000	558 000	356 000	114 000

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	1 751 000	1 855 000	1 997 000	2 184 000
Total Fixed Assets	1 751 000	1 855 000	1 997 000	2 184 000
Stock	0	0	0	0
Total Investments	1 324 000	1 354 000	625 000	0
Cash, Bank	274 000	144 000	192 000	211 000
Total Current Assets	1 599 000	1 510 000	818 000	220 000
Total Assets	3 350 000	3 365 000	2 814 000	2 405 000
Total Equity	3 276 000	3 279 000	2 720 000	2 364 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	5 000	5 000	14 000	3 000
Dividends	0	0	0	0
Other Current Debt	18 000	4 000	0	8 000
Total Current Debt	73 000	86 000	94 000	40 000
Total Equity and Debt	3 350 000	3 365 000	2 814 000	2 405 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,06 %	17,02 %	13,09 %	4,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	72,67 %	85,64 %	83,46 %	66,26 %
Current Ratio	21,9	17,56	8,7	5,5
Quick Ratio	21,9	17,56	8,7	5,5
Equity Ratio	0,98	0,97	0,97	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %