B BUAN AS

7020 TRONDHEIM

Finances

Return on Equity

11,26 %

Current Ratio

8,95

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	36 000
Net Income	474 000	314 000	435 000	161 000
Total Assets	4 473 000	4 250 000	4 216 000	4 177 000
Total Equity	4 208 000	3 984 000	3 920 000	3 735 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	36 000
Expenditure	74 000	171 000	54 000	365 000
Operating Profit	−73 000	−171 000	−54 000	−329 000
Financial Income	536 000	452 000	484 000	426 000
Financial Costs	0	0	0	0
Financial Balance	536 000	452 000	484 000	426 000
Earnings Before Tax	462 000	281 000	430 000	96 000
Tax	−11 000	−34 000	−6 000	−65 000
Net Income	474 000	314 000	435 000	161 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 100 000	2 088 000	1 439 000	1 433 000
Total Current Assets	2 373 000	2 161 000	2 777 000	2 743 000
Total Assets	4 473 000	4 250 000	4 216 000	4 177 000
Total Retained Equity	3 380 000	3 156 000	3 091 000	2 906 000
Total Equity	4 208 000	3 984 000	3 920 000	3 735 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	265 000	266 000	296 000	442 000
Total Equity and Debt	4 473 000	4 250 000	4 216 000	4 177 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	36 000
Other Income	0	0	0	0
Revenue	0	0	0	36 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 000	130 000	2 000	287 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	74 000	171 000	54 000	365 000
Operating Profit	−73 000	−171 000	−54 000	−329 000
Financial Income	536 000	452 000	484 000	426 000
Financial Costs	0	0	0	0
Financial Balance	536 000	452 000	484 000	426 000
Dividends	250 000	250 000	250 000	300 000
Net Income	474 000	314 000	435 000	161 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	53 000	42 000	8 000	2 000
Real Eastate	616 000	616 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	616 000	616 000	0	0
Total Fiancial Fixed Assets	1 431 000	1 431 000	1 431 000	1 431 000
Total Fixed Assets	2 100 000	2 088 000	1 439 000	1 433 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 843 000	1 714 000	2 307 000	2 334 000
Total Current Assets	2 373 000	2 161 000	2 777 000	2 743 000
Total Assets	4 473 000	4 250 000	4 216 000	4 177 000
Total Equity	4 208 000	3 984 000	3 920 000	3 735 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	1 000	7 000	4 000
Unpaid Taxes	0	0	0	109 000
Dividends	250 000	250 000	250 000	300 000
Other Current Debt	14 000	14 000	39 000	29 000
Total Current Debt	265 000	266 000	296 000	442 000
Total Equity and Debt	4 473 000	4 250 000	4 216 000	4 177 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,26 %	7,88 %	11,1 %	4,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	−913,89 %
Current Ratio	8,95	8,12	9,38	6,21
Quick Ratio	8,95	8,12	9,38	6,21
Equity Ratio	0,94	0,94	0,93	0,89
Gross Profit Margin	-	-	-	100 %