BUVIKVEIEN 21 AS

4950 RISØR

Finances

Share Ownership

Return on Equity

24,06 %

Current Ratio

0,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	737 000	663 000	332 000	317 000
Net Income	154 000	−106 000	−122 000	−188 000
Total Assets	2 759 000	3 021 000	3 377 000	3 127 000
Total Equity	640 000	486 000	592 000	714 000

Income (NOK)	2022	2021	2020	2019
Revenue	737 000	663 000	332 000	317 000
Expenditure	583 000	769 000	454 000	504 000
Operating Profit	154 000	−106 000	−122 000	−188 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	154 000	−106 000	−122 000	−188 000
Tax	0	0	0	0
Net Income	154 000	−106 000	−122 000	−188 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 705 000	2 977 000	3 250 000	3 121 000
Total Current Assets	55 000	44 000	127 000	6 000
Total Assets	2 759 000	3 021 000	3 377 000	3 127 000
Total Retained Equity	302 000	148 000	254 000	377 000
Total Equity	640 000	486 000	592 000	714 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 120 000	2 535 000	2 785 000	2 413 000
Total Equity and Debt	2 759 000	3 021 000	3 377 000	3 127 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	417 000	111 000	65 000
Other Income	736 000	246 000	221 000	252 000
Revenue	737 000	663 000	332 000	317 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	273 000	273 000	211 000	205 000
Impairment	0	0	0	0
Expenditure	583 000	769 000	454 000	504 000
Operating Profit	154 000	−106 000	−122 000	−188 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	154 000	−106 000	−122 000	−188 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 507 000	2 977 000	3 250 000	3 121 000
Machinery and Plant Facilities	198 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 705 000	2 977 000	3 250 000	3 121 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 705 000	2 977 000	3 250 000	3 121 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	52 000	44 000	7 000	6 000
Total Current Assets	55 000	44 000	127 000	6 000
Total Assets	2 759 000	3 021 000	3 377 000	3 127 000
Total Equity	640 000	486 000	592 000	714 000
Short-Term Group Debt	2 090 000	2 023 000	2 719 000	2 391 000
Total Long-Term Debt	0	0	0	0
Creditors	14 000	5 000	31 000	16 000
Unpaid Taxes	15 000	99 000	0	6 000
Dividends	0	0	0	0
Other Current Debt	0	408 000	35 000	0
Total Current Debt	2 120 000	2 535 000	2 785 000	2 413 000
Total Equity and Debt	2 759 000	3 021 000	3 377 000	3 127 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,06 %	−21,81 %	−20,61 %	−26,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,9 %	−15,99 %	−36,75 %	−59,31 %
Current Ratio	0,03	0,02	0,05	0
Quick Ratio	0,03	0,02	0,05	0
Equity Ratio	0,23	0,16	0,18	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %