BUFJORD CAMPING AS

4888 HOMBORSUND

Finances

Share Ownership

Return on Equity

10,58 %

Current Ratio

1,77

Debt-to-Equity Ratio

0,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 865 000	1 832 000	1 635 000	1 357 000
Net Income	239 000	324 000	400 000	73 000
Total Assets	3 907 000	3 415 000	3 776 000	4 250 000
Total Equity	2 260 000	2 020 000	1 696 000	1 296 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 865 000	1 832 000	1 635 000	1 357 000
Expenditure	1 514 000	1 378 000	1 058 000	1 161 000
Operating Profit	351 000	453 000	578 000	196 000
Financial Income	1 000	1 000	6 000	5 000
Financial Costs	43 000	38 000	70 000	107 000
Financial Balance	−42 000	−37 000	−64 000	−102 000
Earnings Before Tax	308 000	416 000	513 000	94 000
Tax	69 000	91 000	113 000	21 000
Net Income	239 000	324 000	400 000	73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 249 000	2 465 000	2 589 000	2 749 000
Total Current Assets	1 658 000	951 000	1 187 000	1 501 000
Total Assets	3 907 000	3 415 000	3 776 000	4 250 000
Total Retained Equity	2 160 000	1 920 000	1 596 000	1 196 000
Total Equity	2 260 000	2 020 000	1 696 000	1 296 000
Total Long-Term Debt	713 000	842 000	1 217 000	1 887 000
Total Current Debt	935 000	553 000	863 000	1 067 000
Total Equity and Debt	3 907 000	3 415 000	3 776 000	4 250 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 853 000	1 832 000	1 635 000	1 357 000
Other Income	11 000	0	0	0
Revenue	1 865 000	1 832 000	1 635 000	1 357 000
Cost of Goods Sold	29 000	106 000	40 000	148 000
Salary Costs	17 000	59 000	0	0
Depreciation	248 000	275 000	291 000	305 000
Impairment	0	0	0	0
Expenditure	1 514 000	1 378 000	1 058 000	1 161 000
Operating Profit	351 000	453 000	578 000	196 000
Financial Income	1 000	1 000	6 000	5 000
Financial Costs	43 000	38 000	70 000	107 000
Financial Balance	−42 000	−37 000	−64 000	−102 000
Dividends	0	0	0	0
Net Income	239 000	324 000	400 000	73 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	172 000	161 000	148 000	149 000
Real Eastate	1 943 000	2 158 000	2 286 000	2 474 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	134 000	146 000	155 000	126 000
Total Tangible Assets	2 077 000	2 304 000	2 441 000	2 600 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 249 000	2 465 000	2 589 000	2 749 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 570 000	867 000	1 113 000	1 456 000
Total Current Assets	1 658 000	951 000	1 187 000	1 501 000
Total Assets	3 907 000	3 415 000	3 776 000	4 250 000
Total Equity	2 260 000	2 020 000	1 696 000	1 296 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	713 000	842 000	1 217 000	1 887 000
Creditors	122 000	27 000	32 000	13 000
Unpaid Taxes	0	0	0	9 000
Dividends	0	0	0	0
Other Current Debt	733 000	421 000	720 000	999 000
Total Current Debt	935 000	553 000	863 000	1 067 000
Total Equity and Debt	3 907 000	3 415 000	3 776 000	4 250 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,58 %	16,04 %	23,58 %	5,63 %
Debt-to-Equity Ratio	0,32	0,42	0,72	1,46
Operating Profit Margin	18,82 %	24,73 %	35,35 %	14,44 %
Current Ratio	1,77	1,72	1,38	1,41
Quick Ratio	1,77	1,72	1,38	1,41
Equity Ratio	0,58	0,59	0,45	0,3
Gross Profit Margin	98,45 %	94,21 %	97,55 %	89,09 %