BONDIVEIEN EIENDOM AS

3070 SANDE I VESTFOLD

Finances

Share Ownership

Return on Equity

5,84 %

Current Ratio

3,9

Debt-to-Equity Ratio

1,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	447 000	408 000	360 000	418 000
Net Income	99 000	129 000	185 000	25 000
Total Assets	3 562 000	3 487 000	3 505 000	3 415 000
Total Equity	1 694 000	1 594 000	1 465 000	1 280 000

Income (NOK)	2022	2021	2020	2019
Revenue	447 000	408 000	360 000	418 000
Expenditure	223 000	157 000	28 000	276 000
Operating Profit	224 000	251 000	333 000	142 000
Financial Income	5 000	5 000	5 000	0
Financial Costs	102 000	90 000	101 000	110 000
Financial Balance	−97 000	−85 000	−96 000	−110 000
Earnings Before Tax	127 000	166 000	237 000	32 000
Tax	28 000	37 000	52 000	7 000
Net Income	99 000	129 000	185 000	25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 954 000	3 048 000	2 933 000	3 047 000
Total Current Assets	608 000	439 000	572 000	368 000
Total Assets	3 562 000	3 487 000	3 505 000	3 415 000
Total Retained Equity	−306 000	−406 000	−535 000	−720 000
Total Equity	1 694 000	1 594 000	1 465 000	1 280 000
Total Long-Term Debt	1 712 000	1 823 000	1 984 000	2 094 000
Total Current Debt	156 000	69 000	56 000	41 000
Total Equity and Debt	3 562 000	3 487 000	3 505 000	3 415 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	447 000	408 000	360 000	418 000
Revenue	447 000	408 000	360 000	418 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	67 000	65 000	62 000	62 000
Impairment	0	0	0	0
Expenditure	223 000	157 000	28 000	276 000
Operating Profit	224 000	251 000	333 000	142 000
Financial Income	5 000	5 000	5 000	0
Financial Costs	102 000	90 000	101 000	110 000
Financial Balance	−97 000	−85 000	−96 000	−110 000
Dividends	0	0	0	0
Net Income	99 000	129 000	185 000	25 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	86 000	114 000	151 000	203 000
Real Eastate	2 867 000	2 934 000	2 782 000	2 843 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 867 000	2 934 000	2 782 000	2 843 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 954 000	3 048 000	2 933 000	3 047 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	550 000	386 000	508 000	325 000
Total Current Assets	608 000	439 000	572 000	368 000
Total Assets	3 562 000	3 487 000	3 505 000	3 415 000
Total Equity	1 694 000	1 594 000	1 465 000	1 280 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 712 000	1 823 000	1 984 000	2 094 000
Creditors	115 000	11 000	3 000	0
Unpaid Taxes	0	15 000	15 000	7 000
Dividends	0	0	0	0
Other Current Debt	41 000	44 000	37 000	34 000
Total Current Debt	156 000	69 000	56 000	41 000
Total Equity and Debt	3 562 000	3 487 000	3 505 000	3 415 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,84 %	8,09 %	12,63 %	1,95 %
Debt-to-Equity Ratio	1,01	1,14	1,35	1,64
Operating Profit Margin	50,11 %	61,52 %	92,5 %	33,97 %
Current Ratio	3,9	6,36	10,21	8,98
Quick Ratio	3,9	6,36	10,21	8,98
Equity Ratio	0,48	0,46	0,42	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %