BIEPMUAS AS

9730 KARASJOK

Finances

Share Ownership

Return on Equity

933,33 %

Current Ratio

0,6

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 949 000	2 778 000	2 333 000	2 628 000
Net Income	−196 000	−48 000	337 000	−28 000
Total Assets	288 000	396 000	418 000	337 000
Total Equity	−21 000	175 000	223 000	−115 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 949 000	2 778 000	2 333 000	2 628 000
Expenditure	3 143 000	2 824 000	1 979 000	2 599 000
Operating Profit	−194 000	−47 000	355 000	29 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	9 000	56 000
Financial Balance	−2 000	0	−9 000	−56 000
Earnings Before Tax	−196 000	−48 000	346 000	−28 000
Tax	0	0	9 000	0
Net Income	−196 000	−48 000	337 000	−28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	102 000	104 000	187 000	291 000
Total Current Assets	186 000	292 000	231 000	46 000
Total Assets	288 000	396 000	418 000	337 000
Total Retained Equity	−121 000	75 000	123 000	−215 000
Total Equity	−21 000	175 000	223 000	−115 000
Total Long-Term Debt	0	0	0	56 000
Total Current Debt	309 000	221 000	196 000	396 000
Total Equity and Debt	288 000	396 000	418 000	337 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 948 000	2 778 000	2 330 000	2 628 000
Other Income	1 000	0	3 000	0
Revenue	2 949 000	2 778 000	2 333 000	2 628 000
Cost of Goods Sold	1 319 000	1 079 000	849 000	1 208 000
Salary Costs	1 335 000	1 284 000	769 000	1 002 000
Depreciation	17 000	8 000	9 000	9 000
Impairment	0	0	0	0
Expenditure	3 143 000	2 824 000	1 979 000	2 599 000
Operating Profit	−194 000	−47 000	355 000	29 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	9 000	56 000
Financial Balance	−2 000	0	−9 000	−56 000
Dividends	0	0	0	0
Net Income	−196 000	−48 000	337 000	−28 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	73 000	3 000	12 000	20 000
Total Tangible Assets	73 000	3 000	12 000	20 000
Total Fiancial Fixed Assets	29 000	101 000	175 000	271 000
Total Fixed Assets	102 000	104 000	187 000	291 000
Stock	25 000	32 000	43 000	21 000
Total Investments	0	0	0	0
Cash, Bank	89 000	192 000	162 000	19 000
Total Current Assets	186 000	292 000	231 000	46 000
Total Assets	288 000	396 000	418 000	337 000
Total Equity	−21 000	175 000	223 000	−115 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	56 000
Creditors	95 000	5 000	2 000	178 000
Unpaid Taxes	91 000	94 000	53 000	69 000
Dividends	0	0	0	0
Other Current Debt	123 000	123 000	132 000	149 000
Total Current Debt	309 000	221 000	196 000	396 000
Total Equity and Debt	288 000	396 000	418 000	337 000

Financial indicators	2022	2021	2020	2019
Return on Equity	933,33 %	−27,43 %	151,12 %	24,35 %
Debt-to-Equity Ratio	−0	0	0	−0,49
Operating Profit Margin	−6,58 %	−1,69 %	15,22 %	1,1 %
Current Ratio	0,6	1,32	1,18	0,12
Quick Ratio	0,65	1,54	1,51	0,12
Equity Ratio	−0,07	0,44	0,53	−0,34
Gross Profit Margin	55,27 %	61,16 %	63,61 %	54,03 %