BYNDLE AS

7042 TRONDHEIM

Finances

Share Ownership

Return on Equity

50,32 %

Current Ratio

1,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 714 000	4 223 000	4 850 000	4 031 000
Net Income	158 000	−117 000	−209 000	−841 000
Total Assets	1 382 000	2 708 000	3 721 000	3 027 000
Total Equity	314 000	157 000	167 000	484 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 714 000	4 223 000	4 850 000	4 031 000
Expenditure	4 513 000	4 576 000	5 357 000	5 333 000
Operating Profit	201 000	−354 000	−507 000	−1 302 000
Financial Income	2 000	1 000	16 000	2 000
Financial Costs	1 000	7 000	4 000	0
Financial Balance	1 000	−6 000	12 000	2 000
Earnings Before Tax	202 000	−359 000	−496 000	−1 300 000
Tax	45 000	−242 000	−287 000	−458 000
Net Income	158 000	−117 000	−209 000	−841 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	9 000	15 000	132 000
Total Current Assets	1 376 000	2 699 000	3 707 000	2 895 000
Total Assets	1 382 000	2 708 000	3 721 000	3 027 000
Total Retained Equity	158 000	0	0	0
Total Equity	314 000	157 000	167 000	484 000
Total Long-Term Debt	0	2 000	0	0
Total Current Debt	1 068 000	2 549 000	3 554 000	2 543 000
Total Equity and Debt	1 382 000	2 708 000	3 721 000	3 027 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 714 000	4 222 000	4 850 000	4 031 000
Other Income	0	0	0	0
Revenue	4 714 000	4 223 000	4 850 000	4 031 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 328 000	1 059 000	1 559 000	2 391 000
Depreciation	5 000	5 000	1 000	0
Impairment	0	0	0	0
Expenditure	4 513 000	4 576 000	5 357 000	5 333 000
Operating Profit	201 000	−354 000	−507 000	−1 302 000
Financial Income	2 000	1 000	16 000	2 000
Financial Costs	1 000	7 000	4 000	0
Financial Balance	1 000	−6 000	12 000	2 000
Dividends	0	0	0	0
Net Income	158 000	−117 000	−209 000	−841 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	0	0	132 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	4 000	9 000	15 000	0
Total Tangible Assets	4 000	9 000	15 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 000	9 000	15 000	132 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	59 000	472 000	757 000	180 000
Total Current Assets	1 376 000	2 699 000	3 707 000	2 895 000
Total Assets	1 382 000	2 708 000	3 721 000	3 027 000
Total Equity	314 000	157 000	167 000	484 000
Short-Term Group Debt	431 000	1 543 000	2 494 000	1 152 000
Total Long-Term Debt	0	2 000	0	0
Creditors	111 000	246 000	353 000	240 000
Unpaid Taxes	121 000	221 000	183 000	217 000
Dividends	0	0	0	0
Other Current Debt	355 000	520 000	524 000	935 000
Total Current Debt	1 068 000	2 549 000	3 554 000	2 543 000
Total Equity and Debt	1 382 000	2 708 000	3 721 000	3 027 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,32 %	−74,52 %	−125,15 %	−173,76 %
Debt-to-Equity Ratio	0	0,01	0	0
Operating Profit Margin	4,26 %	−8,38 %	−10,45 %	−32,3 %
Current Ratio	1,29	1,06	1,04	1,14
Quick Ratio	1,29	1,06	1,04	1,14
Equity Ratio	0,23	0,06	0,04	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %