BUTIKKSTYRING AS

4611 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

24,12 %

Current Ratio

7,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	779 000	619 000	508 000	465 000
Net Income	55 000	135 000	127 000	103 000
Total Assets	263 000	362 000	315 000	270 000
Total Equity	228 000	173 000	137 000	111 000

Income (NOK)	2022	2021	2020	2019
Revenue	779 000	619 000	508 000	465 000
Expenditure	709 000	445 000	61 000	43 000
Operating Profit	70 000	174 000	159 000	123 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	70 000	174 000	159 000	123 000
Tax	15 000	38 000	32 000	19 000
Net Income	55 000	135 000	127 000	103 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	263 000	362 000	315 000	270 000
Total Assets	263 000	362 000	315 000	270 000
Total Retained Equity	128 000	73 000	37 000	11 000
Total Equity	228 000	173 000	137 000	111 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	35 000	189 000	178 000	159 000
Total Equity and Debt	263 000	362 000	315 000	270 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	470 000	312 000	234 000	230 000
Other Income	309 000	307 000	275 000	235 000
Revenue	779 000	619 000	508 000	465 000
Cost of Goods Sold	651 000	386 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	709 000	445 000	61 000	43 000
Operating Profit	70 000	174 000	159 000	123 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	100 000	100 000	100 000
Net Income	55 000	135 000	127 000	103 000

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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	171 000	212 000	210 000	225 000
Total Current Assets	263 000	362 000	315 000	270 000
Total Assets	263 000	362 000	315 000	270 000
Total Equity	228 000	173 000	137 000	111 000
Short-Term Group Debt	0	0	100 000	100 000
Total Long-Term Debt	0	0	0	0
Creditors	1 000	6 000	4 000	9 000
Unpaid Taxes	19 000	45 000	42 000	31 000
Dividends	0	100 000	100 000	100 000
Other Current Debt	0	0	0	0
Total Current Debt	35 000	189 000	178 000	159 000
Total Equity and Debt	263 000	362 000	315 000	270 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,12 %	78,03 %	92,7 %	92,79 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,99 %	28,11 %	31,3 %	26,45 %
Current Ratio	7,51	1,92	1,77	1,7
Quick Ratio	7,51	1,92	1,77	1,7
Equity Ratio	0,87	0,48	0,43	0,41
Gross Profit Margin	16,43 %	37,64 %	100 %	100 %