BANZI AS

0682 OSLO

Finances

Share Ownership

Return on Equity

8,71 %

Current Ratio

6,73

Debt-to-Equity Ratio

0,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 076 000	2 062 000	2 045 000	2 282 000
Net Income	688 000	694 000	617 000	542 000
Total Assets	11 139 000	10 602 000	10 037 000	11 953 000
Total Equity	7 901 000	7 213 000	6 519 000	5 902 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 076 000	2 062 000	2 045 000	2 282 000
Expenditure	1 069 000	1 075 000	1 082 000	1 366 000
Operating Profit	1 007 000	987 000	964 000	916 000
Financial Income	3 000	0	1 000	1 000
Financial Costs	112 000	96 000	158 000	208 000
Financial Balance	−109 000	−96 000	−157 000	−207 000
Earnings Before Tax	898 000	890 000	806 000	709 000
Tax	210 000	196 000	188 000	167 000
Net Income	688 000	694 000	617 000	542 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 507 000	7 566 000	7 831 000	8 096 000
Total Current Assets	3 632 000	3 036 000	2 206 000	3 858 000
Total Assets	11 139 000	10 602 000	10 037 000	11 953 000
Total Retained Equity	7 412 000	6 724 000	6 030 000	5 412 000
Total Equity	7 901 000	7 213 000	6 519 000	5 902 000
Total Long-Term Debt	2 697 000	2 884 000	3 086 000	4 752 000
Total Current Debt	540 000	505 000	432 000	1 300 000
Total Equity and Debt	11 139 000	10 602 000	10 037 000	11 953 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	2 045 000	2 282 000
Other Income	2 076 000	2 062 000	0	0
Revenue	2 076 000	2 062 000	2 045 000	2 282 000
Cost of Goods Sold	451 000	429 000	0	0
Salary Costs	226 000	226 000	269 000	227 000
Depreciation	265 000	265 000	265 000	265 000
Impairment	0	0	0	0
Expenditure	1 069 000	1 075 000	1 082 000	1 366 000
Operating Profit	1 007 000	987 000	964 000	916 000
Financial Income	3 000	0	1 000	1 000
Financial Costs	112 000	96 000	158 000	208 000
Financial Balance	−109 000	−96 000	−157 000	−207 000
Dividends	0	0	0	0
Net Income	688 000	694 000	617 000	542 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 301 000	7 566 000	7 831 000	8 096 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 301 000	7 566 000	7 831 000	8 096 000
Total Fiancial Fixed Assets	206 000	0	0	0
Total Fixed Assets	7 507 000	7 566 000	7 831 000	8 096 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 757 000	2 076 000	2 206 000	2 353 000
Total Current Assets	3 632 000	3 036 000	2 206 000	3 858 000
Total Assets	11 139 000	10 602 000	10 037 000	11 953 000
Total Equity	7 901 000	7 213 000	6 519 000	5 902 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 697 000	2 884 000	3 086 000	4 752 000
Creditors	0	14 000	0	0
Unpaid Taxes	9 000	9 000	20 000	10 000
Dividends	0	0	0	0
Other Current Debt	292 000	241 000	220 000	1 243 000
Total Current Debt	540 000	505 000	432 000	1 300 000
Total Equity and Debt	11 139 000	10 602 000	10 037 000	11 953 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,71 %	9,62 %	9,46 %	9,18 %
Debt-to-Equity Ratio	0,34	0,4	0,47	0,81
Operating Profit Margin	48,51 %	47,87 %	47,14 %	40,14 %
Current Ratio	6,73	6,01	5,11	2,97
Quick Ratio	6,73	6,01	5,11	2,97
Equity Ratio	0,71	0,68	0,65	0,49
Gross Profit Margin	78,28 %	79,19 %	100 %	100 %