BADELAND EIENDOM AS

4636 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

3 426,43 %

Current Ratio

0,45

Debt-to-Equity Ratio

312,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 612 000	12 137 000	12 297 000	12 136 000
Net Income	4 797 000	5 012 000	4 867 000	4 120 000
Total Assets	54 078 000	54 837 000	55 118 000	59 226 000
Total Equity	140 000	954 000	1 617 000	2 113 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 612 000	12 137 000	12 297 000	12 136 000
Expenditure	5 012 000	4 845 000	4 837 000	5 268 000
Operating Profit	7 600 000	7 292 000	7 460 000	6 868 000
Financial Income	77 000	15 000	16 000	73 000
Financial Costs	1 528 000	882 000	1 236 000	1 659 000
Financial Balance	−1 451 000	−867 000	−1 220 000	−1 586 000
Earnings Before Tax	6 150 000	6 425 000	6 239 000	5 283 000
Tax	1 353 000	1 414 000	1 373 000	1 162 000
Net Income	4 797 000	5 012 000	4 867 000	4 120 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	49 435 000	51 035 000	55 045 000	58 989 000
Total Current Assets	4 643 000	3 802 000	73 000	237 000
Total Assets	54 078 000	54 837 000	55 118 000	59 226 000
Total Retained Equity	0	0	0	0
Total Equity	140 000	954 000	1 617 000	2 113 000
Total Long-Term Debt	43 700 000	46 000 000	46 000 000	46 000 000
Total Current Debt	10 238 000	7 883 000	7 501 000	11 113 000
Total Equity and Debt	54 078 000	54 837 000	55 118 000	59 226 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 612 000	12 137 000	12 297 000	12 136 000
Other Income	0	0	0	0
Revenue	12 612 000	12 137 000	12 297 000	12 136 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	4 255 000	4 197 000	4 240 000	4 337 000
Impairment	0	0	0	0
Expenditure	5 012 000	4 845 000	4 837 000	5 268 000
Operating Profit	7 600 000	7 292 000	7 460 000	6 868 000
Financial Income	77 000	15 000	16 000	73 000
Financial Costs	1 528 000	882 000	1 236 000	1 659 000
Financial Balance	−1 451 000	−867 000	−1 220 000	−1 586 000
Dividends	0	0	0	0
Net Income	4 797 000	5 012 000	4 867 000	4 120 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 438 000	2 208 000	2 021 000	1 881 000
Real Eastate	46 226 000	47 792 000	51 726 000	55 547 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	772 000	1 035 000	1 298 000	1 561 000
Total Tangible Assets	46 998 000	48 827 000	53 024 000	57 108 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	49 435 000	51 035 000	55 045 000	58 989 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 630 000	3 790 000	61 000	237 000
Total Current Assets	4 643 000	3 802 000	73 000	237 000
Total Assets	54 078 000	54 837 000	55 118 000	59 226 000
Total Equity	140 000	954 000	1 617 000	2 113 000
Short-Term Group Debt	7 193 000	7 275 000	6 876 000	10 236 000
Total Long-Term Debt	43 700 000	46 000 000	46 000 000	46 000 000
Creditors	18 000	8 000	42 000	294 000
Unpaid Taxes	498 000	503 000	506 000	441 000
Dividends	0	0	0	0
Other Current Debt	229 000	98 000	78 000	142 000
Total Current Debt	10 238 000	7 883 000	7 501 000	11 113 000
Total Equity and Debt	54 078 000	54 837 000	55 118 000	59 226 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3 426,43 %	525,37 %	300,99 %	194,98 %
Debt-to-Equity Ratio	312,14	48,22	28,45	21,77
Operating Profit Margin	60,26 %	60,08 %	60,67 %	56,59 %
Current Ratio	0,45	0,48	0,01	0,02
Quick Ratio	0,45	0,48	0,01	0,02
Equity Ratio	0	0,02	0,03	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %