BUETTNER HOLDING AS

3280 TJODALYNG

Finances

Share Ownership

Return on Equity

−0,26 %

Current Ratio

5,92

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	250 000	993 000	340 000	341 000
Net Income	−10 000	594 000	141 000	111 000
Total Assets	4 036 000	4 512 000	5 421 000	5 322 000
Total Equity	3 877 000	4 338 000	3 894 000	3 752 000

Income (NOK)	2022	2021	2020	2019
Revenue	250 000	993 000	340 000	341 000
Expenditure	91 000	187 000	109 000	143 000
Operating Profit	159 000	806 000	231 000	198 000
Financial Income	3 000	1 000	0	0
Financial Costs	137 000	43 000	51 000	57 000
Financial Balance	−134 000	−42 000	−51 000	−57 000
Earnings Before Tax	25 000	764 000	181 000	142 000
Tax	36 000	170 000	40 000	31 000
Net Income	−10 000	594 000	141 000	111 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 669 000	3 669 000	5 192 000	5 192 000
Total Current Assets	367 000	843 000	229 000	129 000
Total Assets	4 036 000	4 512 000	5 421 000	5 322 000
Total Retained Equity	3 095 000	3 555 000	3 111 000	2 970 000
Total Equity	3 877 000	4 338 000	3 894 000	3 752 000
Total Long-Term Debt	96 000	120 000	1 484 000	1 535 000
Total Current Debt	62 000	55 000	43 000	34 000
Total Equity and Debt	4 036 000	4 512 000	5 421 000	5 322 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	250 000	993 000	340 000	341 000
Revenue	250 000	993 000	340 000	341 000
Cost of Goods Sold	2 000	12 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	91 000	187 000	109 000	143 000
Operating Profit	159 000	806 000	231 000	198 000
Financial Income	3 000	1 000	0	0
Financial Costs	137 000	43 000	51 000	57 000
Financial Balance	−134 000	−42 000	−51 000	−57 000
Dividends	450 000	150 000	0	0
Net Income	−10 000	594 000	141 000	111 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 669 000	3 669 000	5 192 000	5 192 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 669 000	3 669 000	5 192 000	5 192 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 669 000	3 669 000	5 192 000	5 192 000
Stock	0	0	0	0
Total Investments	256 000	392 000	0	0
Cash, Bank	108 000	448 000	225 000	129 000
Total Current Assets	367 000	843 000	229 000	129 000
Total Assets	4 036 000	4 512 000	5 421 000	5 322 000
Total Equity	3 877 000	4 338 000	3 894 000	3 752 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	96 000	120 000	1 484 000	1 535 000
Creditors	1 000	1 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	450 000	150 000	0	0
Other Current Debt	2 000	5 000	3 000	3 000
Total Current Debt	62 000	55 000	43 000	34 000
Total Equity and Debt	4 036 000	4 512 000	5 421 000	5 322 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,26 %	13,69 %	3,62 %	2,96 %
Debt-to-Equity Ratio	0,02	0,03	0,38	0,41
Operating Profit Margin	63,6 %	81,17 %	67,94 %	58,06 %
Current Ratio	5,92	15,33	5,33	3,79
Quick Ratio	5,92	15,33	5,33	3,79
Equity Ratio	0,96	0,96	0,72	0,7
Gross Profit Margin	99,2 %	98,79 %	100 %	100 %