BUCKEN ENTREPRENØR AS

5244 FANA

Finances

Share Ownership

Return on Equity

15,31 %

Current Ratio

0,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 090 000	2 593 000	460 000	853 000
Net Income	275 000	421 000	−1 777 000	180 000
Total Assets	2 692 000	2 270 000	1 728 000	3 751 000
Total Equity	1 796 000	908 000	487 000	2 264 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 090 000	2 593 000	460 000	853 000
Expenditure	2 738 000	2 035 000	2 200 000	625 000
Operating Profit	353 000	558 000	−1 740 000	229 000
Financial Income	0	0	0	0
Financial Costs	3 000	19 000	4 000	7 000
Financial Balance	−3 000	−19 000	−4 000	−7 000
Earnings Before Tax	349 000	538 000	−1 743 000	222 000
Tax	75 000	117 000	34 000	42 000
Net Income	275 000	421 000	−1 777 000	180 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 903 000	1 838 000	1 649 000	130 000
Total Current Assets	789 000	432 000	79 000	3 622 000
Total Assets	2 692 000	2 270 000	1 728 000	3 751 000
Total Retained Equity	1 696 000	807 000	386 000	2 163 000
Total Equity	1 796 000	908 000	487 000	2 264 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	896 000	1 362 000	1 241 000	1 487 000
Total Equity and Debt	2 692 000	2 270 000	1 728 000	3 751 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 090 000	2 593 000	460 000	853 000
Other Income	0	0	0	0
Revenue	3 090 000	2 593 000	460 000	853 000
Cost of Goods Sold	1 124 000	1 217 000	446 000	160 000
Salary Costs	1 172 000	493 000	7 000	7 000
Depreciation	5 000	5 000	34 000	35 000
Impairment	0	0	0	0
Expenditure	2 738 000	2 035 000	2 200 000	625 000
Operating Profit	353 000	558 000	−1 740 000	229 000
Financial Income	0	0	0	0
Financial Costs	3 000	19 000	4 000	7 000
Financial Balance	−3 000	−19 000	−4 000	−7 000
Dividends	0	0	0	0
Net Income	275 000	421 000	−1 777 000	180 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	34 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	61 000	27 000	62 000	96 000
Total Tangible Assets	61 000	27 000	62 000	96 000
Total Fiancial Fixed Assets	1 842 000	1 811 000	1 587 000	0
Total Fixed Assets	1 903 000	1 838 000	1 649 000	130 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	128 000	82 000	4 000	3 000
Total Current Assets	789 000	432 000	79 000	3 622 000
Total Assets	2 692 000	2 270 000	1 728 000	3 751 000
Total Equity	1 796 000	908 000	487 000	2 264 000
Short-Term Group Debt	0	0	0	34 000
Total Long-Term Debt	0	0	0	0
Creditors	438 000	938 000	908 000	1 114 000
Unpaid Taxes	292 000	149 000	26 000	48 000
Dividends	0	0	0	0
Other Current Debt	91 000	157 000	308 000	200 000
Total Current Debt	896 000	1 362 000	1 241 000	1 487 000
Total Equity and Debt	2 692 000	2 270 000	1 728 000	3 751 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,31 %	46,37 %	−364,89 %	7,95 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,42 %	21,52 %	−378,26 %	26,85 %
Current Ratio	0,88	0,32	0,06	2,44
Quick Ratio	0,88	0,32	0,06	2,44
Equity Ratio	0,67	0,4	0,28	0,6
Gross Profit Margin	63,62 %	53,07 %	3,04 %	81,24 %