MALERFIRMAET BULL ENGER AS

1363 HØVIK

Finances

Share Ownership

Return on Equity

57,43 %

Current Ratio

1,18

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 141 000	5 885 000	5 662 000	4 827 000
Net Income	116 000	141 000	32 000	−194 000
Total Assets	1 358 000	1 280 000	1 223 000	1 090 000
Total Equity	202 000	136 000	−5 000	−37 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 141 000	5 885 000	5 662 000	4 827 000
Expenditure	5 993 000	5 703 000	5 621 000	5 091 000
Operating Profit	148 000	182 000	42 000	−263 000
Financial Income	1 000	0	0	13 000
Financial Costs	1 000	0	0	1 000
Financial Balance	0	0	0	12 000
Earnings Before Tax	148 000	182 000	42 000	−251 000
Tax	33 000	41 000	10 000	−57 000
Net Income	116 000	141 000	32 000	−194 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	25 000	79 000	109 000
Total Current Assets	1 358 000	1 255 000	1 144 000	980 000
Total Assets	1 358 000	1 280 000	1 223 000	1 090 000
Total Retained Equity	102 000	36 000	−105 000	−137 000
Total Equity	202 000	136 000	−5 000	−37 000
Total Long-Term Debt	3 000	2 000	0	0
Total Current Debt	1 154 000	1 142 000	1 228 000	1 127 000
Total Equity and Debt	1 358 000	1 280 000	1 223 000	1 090 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 136 000	5 885 000	5 662 000	4 827 000
Other Income	5 000	0	0	0
Revenue	6 141 000	5 885 000	5 662 000	4 827 000
Cost of Goods Sold	1 578 000	823 000	846 000	972 000
Salary Costs	3 526 000	3 998 000	4 022 000	3 484 000
Depreciation	10 000	15 000	20 000	22 000
Impairment	0	0	0	0
Expenditure	5 993 000	5 703 000	5 621 000	5 091 000
Operating Profit	148 000	182 000	42 000	−263 000
Financial Income	1 000	0	0	13 000
Financial Costs	1 000	0	0	1 000
Financial Balance	0	0	0	12 000
Dividends	50 000	0	0	0
Net Income	116 000	141 000	32 000	−194 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	39 000	49 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	25 000	40 000	60 000
Total Tangible Assets	0	25 000	40 000	60 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	25 000	79 000	109 000
Stock	25 000	22 000	65 000	79 000
Total Investments	0	0	0	0
Cash, Bank	675 000	1 032 000	894 000	526 000
Total Current Assets	1 358 000	1 255 000	1 144 000	980 000
Total Assets	1 358 000	1 280 000	1 223 000	1 090 000
Total Equity	202 000	136 000	−5 000	−37 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	2 000	0	0
Creditors	160 000	17 000	52 000	73 000
Unpaid Taxes	353 000	448 000	472 000	403 000
Dividends	50 000	0	0	0
Other Current Debt	558 000	678 000	704 000	650 000
Total Current Debt	1 154 000	1 142 000	1 228 000	1 127 000
Total Equity and Debt	1 358 000	1 280 000	1 223 000	1 090 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,43 %	103,68 %	−640 %	524,32 %
Debt-to-Equity Ratio	0,01	0,01	−0	−0
Operating Profit Margin	2,41 %	3,09 %	0,74 %	−5,45 %
Current Ratio	1,18	1,1	0,93	0,87
Quick Ratio	1,2	1,12	0,98	0,94
Equity Ratio	0,15	0,11	−0	−0,03
Gross Profit Margin	74,3 %	86,02 %	85,06 %	79,86 %