BUTLER AS

7160 BJUGN

Finances

Share Ownership

Return on Equity

23,59 %

Current Ratio

0,49

Debt-to-Equity Ratio

−5,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	261 000	262 000	335 000	316 000
Net Income	−71 000	−83 000	−7 000	−56 000
Total Assets	1 592 000	1 619 000	1 754 000	1 836 000
Total Equity	−301 000	−230 000	−147 000	−141 000

Income (NOK)	2022	2021	2020	2019
Revenue	261 000	262 000	335 000	316 000
Expenditure	237 000	278 000	239 000	267 000
Operating Profit	24 000	−16 000	96 000	49 000
Financial Income	0	0	0	4 000
Financial Costs	95 000	67 000	88 000	104 000
Financial Balance	−95 000	−67 000	−88 000	−100 000
Earnings Before Tax	−71 000	−83 000	8 000	−50 000
Tax	0	0	15 000	6 000
Net Income	−71 000	−83 000	−7 000	−56 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 495 000	1 585 000	1 675 000	1 764 000
Total Current Assets	97 000	34 000	79 000	72 000
Total Assets	1 592 000	1 619 000	1 754 000	1 836 000
Total Retained Equity	−410 000	−340 000	−257 000	−250 000
Total Equity	−301 000	−230 000	−147 000	−141 000
Total Long-Term Debt	1 694 000	1 726 000	1 821 000	1 871 000
Total Current Debt	199 000	123 000	80 000	105 000
Total Equity and Debt	1 592 000	1 619 000	1 754 000	1 836 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	261 000	262 000	335 000	316 000
Revenue	261 000	262 000	335 000	316 000
Cost of Goods Sold	0	0	28 000	0
Salary Costs	0	0	−6 000	0
Depreciation	90 000	90 000	90 000	90 000
Impairment	0	0	0	0
Expenditure	237 000	278 000	239 000	267 000
Operating Profit	24 000	−16 000	96 000	49 000
Financial Income	0	0	0	4 000
Financial Costs	95 000	67 000	88 000	104 000
Financial Balance	−95 000	−67 000	−88 000	−100 000
Dividends	0	0	0	0
Net Income	−71 000	−83 000	−7 000	−56 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 495 000	1 585 000	1 675 000	1 764 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 495 000	1 585 000	1 675 000	1 764 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 495 000	1 585 000	1 675 000	1 764 000
Stock	0	0	0	28 000
Total Investments	0	0	0	0
Cash, Bank	85 000	28 000	60 000	18 000
Total Current Assets	97 000	34 000	79 000	72 000
Total Assets	1 592 000	1 619 000	1 754 000	1 836 000
Total Equity	−301 000	−230 000	−147 000	−141 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 694 000	1 726 000	1 821 000	1 871 000
Creditors	11 000	12 000	0	35 000
Unpaid Taxes	19 000	12 000	23 000	23 000
Dividends	0	0	0	0
Other Current Debt	169 000	100 000	42 000	28 000
Total Current Debt	199 000	123 000	80 000	105 000
Total Equity and Debt	1 592 000	1 619 000	1 754 000	1 836 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,59 %	36,09 %	4,76 %	39,72 %
Debt-to-Equity Ratio	−5,63	−7,5	−12,39	−13,27
Operating Profit Margin	9,2 %	−6,11 %	28,66 %	15,51 %
Current Ratio	0,49	0,28	0,99	0,69
Quick Ratio	0,49	0,28	0,99	0,94
Equity Ratio	−0,19	−0,14	−0,08	−0,08
Gross Profit Margin	100 %	100 %	91,64 %	100 %