BUYTEC AS

3050 MJØNDALEN

Finances

Share Ownership

Return on Equity

23,07 %

Current Ratio

3,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 006 000	3 752 000	9 797 000	7 742 000
Net Income	701 000	−248 000	301 000	369 000
Total Assets	4 489 000	4 024 000	4 305 000	4 559 000
Total Equity	3 039 000	2 728 000	2 664 000	2 663 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 006 000	3 752 000	9 797 000	7 742 000
Expenditure	5 064 000	4 059 000	9 182 000	7 264 000
Operating Profit	942 000	−307 000	615 000	479 000
Financial Income	49 000	35 000	187 000	53 000
Financial Costs	93 000	46 000	415 000	60 000
Financial Balance	−44 000	−11 000	−228 000	−7 000
Earnings Before Tax	898 000	−317 000	386 000	472 000
Tax	198 000	−70 000	85 000	103 000
Net Income	701 000	−248 000	301 000	369 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	4 489 000	4 024 000	4 305 000	4 559 000
Total Assets	4 489 000	4 024 000	4 305 000	4 559 000
Total Retained Equity	1 184 000	874 000	1 121 000	1 120 000
Total Equity	3 039 000	2 728 000	2 664 000	2 663 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 450 000	1 296 000	1 641 000	1 896 000
Total Equity and Debt	4 489 000	4 024 000	4 305 000	4 559 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 005 000	3 722 000	9 695 000	7 742 000
Other Income	1 000	30 000	101 000	0
Revenue	6 006 000	3 752 000	9 797 000	7 742 000
Cost of Goods Sold	2 308 000	1 513 000	6 240 000	3 646 000
Salary Costs	1 968 000	1 655 000	1 921 000	2 385 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 064 000	4 059 000	9 182 000	7 264 000
Operating Profit	942 000	−307 000	615 000	479 000
Financial Income	49 000	35 000	187 000	53 000
Financial Costs	93 000	46 000	415 000	60 000
Financial Balance	−44 000	−11 000	−228 000	−7 000
Dividends	0	0	300 000	0
Net Income	701 000	−248 000	301 000	369 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	100 000	107 000	216 000	221 000
Total Investments	0	0	0	0
Cash, Bank	3 586 000	2 895 000	3 563 000	3 760 000
Total Current Assets	4 489 000	4 024 000	4 305 000	4 559 000
Total Assets	4 489 000	4 024 000	4 305 000	4 559 000
Total Equity	3 039 000	2 728 000	2 664 000	2 663 000
Short-Term Group Debt	500 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	244 000	338 000	225 000	728 000
Unpaid Taxes	342 000	186 000	182 000	262 000
Dividends	0	0	300 000	0
Other Current Debt	276 000	754 000	848 000	802 000
Total Current Debt	1 450 000	1 296 000	1 641 000	1 896 000
Total Equity and Debt	4 489 000	4 024 000	4 305 000	4 559 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,07 %	−9,09 %	11,3 %	13,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,68 %	−8,18 %	6,28 %	6,19 %
Current Ratio	3,1	3,1	2,62	2,4
Quick Ratio	3,33	3,38	3,02	2,72
Equity Ratio	0,68	0,68	0,62	0,58
Gross Profit Margin	61,57 %	59,67 %	36,31 %	52,91 %