BUER GODT SALG AS

1814 ASKIM

Finances

Share Ownership

Return on Equity

12,94 %

Current Ratio

1,53

Debt-to-Equity Ratio

0,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	59 821 000	63 223 000	64 926 000	65 527 000
Net Income	811 000	−240 000	317 000	−1 519 000
Total Assets	19 916 000	21 623 000	12 225 000	15 747 000
Total Equity	6 265 000	5 454 000	5 083 000	4 766 000

Income (NOK)	2022	2021	2020	2019
Revenue	59 821 000	63 223 000	64 926 000	65 527 000
Expenditure	58 721 000	63 534 000	64 561 000	67 113 000
Operating Profit	1 100 000	−312 000	364 000	−1 586 000
Financial Income	7 000	41 000	43 000	47 000
Financial Costs	68 000	37 000	1 000	2 000
Financial Balance	−61 000	4 000	42 000	45 000
Earnings Before Tax	1 039 000	−308 000	407 000	−1 542 000
Tax	229 000	−68 000	90 000	−23 000
Net Income	811 000	−240 000	317 000	−1 519 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 738 000	2 196 000	104 000	327 000
Total Current Assets	18 178 000	19 428 000	12 121 000	15 420 000
Total Assets	19 916 000	21 623 000	12 225 000	15 747 000
Total Retained Equity	2 950 000	−4 548 000	−4 308 000	−4 624 000
Total Equity	6 265 000	5 454 000	5 083 000	4 766 000
Total Long-Term Debt	1 739 000	2 281 000	0	0
Total Current Debt	11 912 000	13 888 000	7 142 000	10 981 000
Total Equity and Debt	19 916 000	21 623 000	12 225 000	15 747 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	59 821 000	62 933 000	64 837 000	65 527 000
Other Income	0	289 000	89 000	0
Revenue	59 821 000	63 223 000	64 926 000	65 527 000
Cost of Goods Sold	43 502 000	47 567 000	48 700 000	49 521 000
Salary Costs	10 326 000	11 763 000	11 676 000	12 536 000
Depreciation	524 000	445 000	206 000	257 000
Impairment	0	0	0	0
Expenditure	58 721 000	63 534 000	64 561 000	67 113 000
Operating Profit	1 100 000	−312 000	364 000	−1 586 000
Financial Income	7 000	41 000	43 000	47 000
Financial Costs	68 000	37 000	1 000	2 000
Financial Balance	−61 000	4 000	42 000	45 000
Dividends	0	0	0	0
Net Income	811 000	−240 000	317 000	−1 519 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	37 000	0	67 000	60 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	2 182 000	23 000	235 000
Fixtures	1 688 000	0	0	0
Total Tangible Assets	1 688 000	2 182 000	23 000	235 000
Total Fiancial Fixed Assets	13 000	14 000	14 000	31 000
Total Fixed Assets	1 738 000	2 196 000	104 000	327 000
Stock	158 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 405 000	2 990 000	1 122 000	3 046 000
Total Current Assets	18 178 000	19 428 000	12 121 000	15 420 000
Total Assets	19 916 000	21 623 000	12 225 000	15 747 000
Total Equity	6 265 000	5 454 000	5 083 000	4 766 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 739 000	2 281 000	0	0
Creditors	7 705 000	10 787 000	557 000	576 000
Unpaid Taxes	1 444 000	1 012 000	1 083 000	1 016 000
Dividends	0	0	0	0
Other Current Debt	2 459 000	2 089 000	5 405 000	9 388 000
Total Current Debt	11 912 000	13 888 000	7 142 000	10 981 000
Total Equity and Debt	19 916 000	21 623 000	12 225 000	15 747 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,94 %	−4,4 %	6,24 %	−31,87 %
Debt-to-Equity Ratio	0,28	0,42	0	0
Operating Profit Margin	1,84 %	−0,49 %	0,56 %	−2,42 %
Current Ratio	1,53	1,4	1,7	1,4
Quick Ratio	1,55	1,4	1,7	1,4
Equity Ratio	0,31	0,25	0,42	0,3
Gross Profit Margin	27,28 %	24,76 %	24,99 %	24,43 %