BUIVEST AS

6740 SELJE

Finances

Share Ownership

Return on Equity

8,37 %

Current Ratio

3,72

Debt-to-Equity Ratio

0,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	158 000	776 000	983 000	0
Net Income	92 000	476 000	778 000	−163 000
Total Assets	1 798 000	2 343 000	2 380 000	2 789 000
Total Equity	1 099 000	1 008 000	531 000	−246 000

Income (NOK)	2022	2021	2020	2019
Revenue	158 000	776 000	983 000	0
Expenditure	42 000	159 000	91 000	48 000
Operating Profit	116 000	617 000	893 000	−48 000
Financial Income	1 000	3 000	4 000	0
Financial Costs	0	10 000	48 000	114 000
Financial Balance	1 000	−7 000	−44 000	−114 000
Earnings Before Tax	117 000	611 000	848 000	−163 000
Tax	26 000	134 000	71 000	0
Net Income	92 000	476 000	778 000	−163 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 798 000	2 343 000	2 380 000	2 789 000
Total Assets	1 798 000	2 343 000	2 380 000	2 789 000
Total Retained Equity	995 000	903 000	427 000	−351 000
Total Equity	1 099 000	1 008 000	531 000	−246 000
Total Long-Term Debt	216 000	879 000	1 399 000	2 574 000
Total Current Debt	483 000	455 000	450 000	461 000
Total Equity and Debt	1 798 000	2 343 000	2 380 000	2 789 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 000	776 000	983 000	0
Other Income	143 000	0	0	0
Revenue	158 000	776 000	983 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	42 000	159 000	91 000	48 000
Operating Profit	116 000	617 000	893 000	−48 000
Financial Income	1 000	3 000	4 000	0
Financial Costs	0	10 000	48 000	114 000
Financial Balance	1 000	−7 000	−44 000	−114 000
Dividends	0	0	0	0
Net Income	92 000	476 000	778 000	−163 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	1 776 000	2 032 000	2 219 000	2 535 000
Total Investments	0	0	0	0
Cash, Bank	22 000	258 000	100 000	193 000
Total Current Assets	1 798 000	2 343 000	2 380 000	2 789 000
Total Assets	1 798 000	2 343 000	2 380 000	2 789 000
Total Equity	1 099 000	1 008 000	531 000	−246 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	216 000	879 000	1 399 000	2 574 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	444 000	444 000	449 000	461 000
Total Current Debt	483 000	455 000	450 000	461 000
Total Equity and Debt	1 798 000	2 343 000	2 380 000	2 789 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,37 %	47,22 %	146,52 %	66,26 %
Debt-to-Equity Ratio	0,2	0,87	2,63	−10,46
Operating Profit Margin	73,42 %	79,51 %	90,84 %	-
Current Ratio	3,72	5,15	5,29	6,05
Quick Ratio	−1,39	−1,49	−1,35	−1,34
Equity Ratio	0,61	0,43	0,22	−0,09
Gross Profit Margin	100 %	100 %	100 %	-