BUNESET 2 BURETTSLAG

5417 STORD

Finances

Share Ownership

Return on Equity

6,03 %

Current Ratio

1,83

Debt-to-Equity Ratio

1,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 260 000	1 152 000	1 152 000	1 152 000
Net Income	294 000	274 000	442 000	382 000
Total Assets	12 413 000	12 517 000	12 605 000	12 542 000
Total Equity	4 876 000	4 582 000	4 307 000	3 866 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 260 000	1 152 000	1 152 000	1 152 000
Expenditure	853 000	808 000	615 000	636 000
Operating Profit	408 000	344 000	537 000	515 000
Financial Income	2 000	1 000	2 000	2 000
Financial Costs	−114 000	−70 000	−96 000	−134 000
Financial Balance	116 000	71 000	98 000	136 000
Earnings Before Tax	294 000	274 000	442 000	382 000
Tax	0	0	0	0
Net Income	294 000	274 000	442 000	382 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 900 000	11 900 000	11 900 000	11 900 000
Total Current Assets	513 000	617 000	705 000	642 000
Total Assets	12 413 000	12 517 000	12 605 000	12 542 000
Total Retained Equity	4 776 000	4 482 000	4 207 000	3 766 000
Total Equity	4 876 000	4 582 000	4 307 000	3 866 000
Total Long-Term Debt	7 256 000	7 654 000	8 053 000	8 417 000
Total Current Debt	281 000	281 000	245 000	259 000
Total Equity and Debt	12 413 000	12 517 000	12 605 000	12 542 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 260 000	1 152 000	1 152 000	1 152 000
Revenue	1 260 000	1 152 000	1 152 000	1 152 000
Cost of Goods Sold	0	0	0	0
Salary Costs	41 000	38 000	33 000	31 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	853 000	808 000	615 000	636 000
Operating Profit	408 000	344 000	537 000	515 000
Financial Income	2 000	1 000	2 000	2 000
Financial Costs	−114 000	−70 000	−96 000	−134 000
Financial Balance	116 000	71 000	98 000	136 000
Dividends	0	0	0	0
Net Income	294 000	274 000	442 000	382 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 900 000	11 900 000	11 900 000	11 900 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 900 000	11 900 000	11 900 000	11 900 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 900 000	11 900 000	11 900 000	11 900 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	513 000	617 000	705 000	642 000
Total Current Assets	513 000	617 000	705 000	642 000
Total Assets	12 413 000	12 517 000	12 605 000	12 542 000
Total Equity	4 876 000	4 582 000	4 307 000	3 866 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 256 000	7 654 000	8 053 000	8 417 000
Creditors	50 000	64 000	29 000	31 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	231 000	217 000	216 000	229 000
Total Current Debt	281 000	281 000	245 000	259 000
Total Equity and Debt	12 413 000	12 517 000	12 605 000	12 542 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,03 %	5,98 %	10,26 %	9,88 %
Debt-to-Equity Ratio	1,49	1,67	1,87	2,18
Operating Profit Margin	32,38 %	29,86 %	46,61 %	44,7 %
Current Ratio	1,83	2,2	2,88	2,48
Quick Ratio	1,83	2,2	2,88	2,48
Equity Ratio	0,39	0,37	0,34	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %