GUTTERØD & BUTTEDAL EIENDOM AS

3269 LARVIK

Finances

Share Ownership

Return on Equity

12,79 %

Current Ratio

11,31

Debt-to-Equity Ratio

3,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	746 000	701 000	618 000	694 000
Net Income	120 000	171 000	125 000	155 000
Total Assets	4 039 000	4 161 000	4 206 000	4 323 000
Total Equity	938 000	818 000	647 000	522 000

Income (NOK)	2022	2021	2020	2019
Revenue	746 000	701 000	618 000	694 000
Expenditure	432 000	337 000	298 000	322 000
Operating Profit	314 000	363 000	319 000	372 000
Financial Income	0	0	0	0
Financial Costs	141 000	126 000	143 000	159 000
Financial Balance	−141 000	−126 000	−143 000	−159 000
Earnings Before Tax	173 000	237 000	177 000	213 000
Tax	53 000	66 000	52 000	58 000
Net Income	120 000	171 000	125 000	155 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 133 000	3 322 000	3 510 000	3 699 000
Total Current Assets	905 000	839 000	696 000	625 000
Total Assets	4 039 000	4 161 000	4 206 000	4 323 000
Total Retained Equity	638 000	518 000	347 000	222 000
Total Equity	938 000	818 000	647 000	522 000
Total Long-Term Debt	3 020 000	3 250 000	3 481 000	3 699 000
Total Current Debt	80 000	92 000	79 000	103 000
Total Equity and Debt	4 039 000	4 161 000	4 206 000	4 323 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	746 000	701 000	618 000	694 000
Revenue	746 000	701 000	618 000	694 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	188 000	188 000	188 000	188 000
Impairment	0	0	0	0
Expenditure	432 000	337 000	298 000	322 000
Operating Profit	314 000	363 000	319 000	372 000
Financial Income	0	0	0	0
Financial Costs	141 000	126 000	143 000	159 000
Financial Balance	−141 000	−126 000	−143 000	−159 000
Dividends	0	0	0	0
Net Income	120 000	171 000	125 000	155 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 133 000	3 322 000	3 510 000	3 699 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 133 000	3 322 000	3 510 000	3 699 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 133 000	3 322 000	3 510 000	3 699 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	724 000	690 000	544 000	473 000
Total Current Assets	905 000	839 000	696 000	625 000
Total Assets	4 039 000	4 161 000	4 206 000	4 323 000
Total Equity	938 000	818 000	647 000	522 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 020 000	3 250 000	3 481 000	3 699 000
Creditors	0	0	0	16 000
Unpaid Taxes	17 000	19 000	19 000	19 000
Dividends	0	0	0	0
Other Current Debt	10 000	8 000	8 000	10 000
Total Current Debt	80 000	92 000	79 000	103 000
Total Equity and Debt	4 039 000	4 161 000	4 206 000	4 323 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,79 %	20,9 %	19,32 %	29,69 %
Debt-to-Equity Ratio	3,22	3,97	5,38	7,09
Operating Profit Margin	42,09 %	51,78 %	51,62 %	53,6 %
Current Ratio	11,31	9,12	8,81	6,07
Quick Ratio	11,31	9,12	8,81	6,07
Equity Ratio	0,23	0,2	0,15	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %