BÒDHI PILATES AS

6823 SANDANE

Finances

Share Ownership

Return on Equity

53,89 %

Current Ratio

0,16

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	280 000	352 000	206 000	315 000
Net Income	−173 000	−21 000	7 000	64 000
Total Assets	63 000	84 000	88 000	59 000
Total Equity	−321 000	−148 000	−127 000	−134 000

Income (NOK)	2022	2021	2020	2019
Revenue	280 000	352 000	206 000	315 000
Expenditure	452 000	373 000	200 000	251 000
Operating Profit	−173 000	−21 000	7 000	64 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−173 000	−21 000	7 000	64 000
Tax	0	0	0	0
Net Income	−173 000	−21 000	7 000	64 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	63 000	84 000	88 000	59 000
Total Assets	63 000	84 000	88 000	59 000
Total Retained Equity	−341 000	−168 000	−147 000	−154 000
Total Equity	−321 000	−148 000	−127 000	−134 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	384 000	232 000	215 000	193 000
Total Equity and Debt	63 000	84 000	88 000	59 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	277 000	276 000	206 000	298 000
Other Income	3 000	76 000	0	17 000
Revenue	280 000	352 000	206 000	315 000
Cost of Goods Sold	13 000	5 000	4 000	7 000
Salary Costs	314 000	282 000	127 000	143 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	452 000	373 000	200 000	251 000
Operating Profit	−173 000	−21 000	7 000	64 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−173 000	−21 000	7 000	64 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	37 000	21 000	11 000
Total Current Assets	63 000	84 000	88 000	59 000
Total Assets	63 000	84 000	88 000	59 000
Total Equity	−321 000	−148 000	−127 000	−134 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	2 000	0	0
Unpaid Taxes	24 000	26 000	27 000	11 000
Dividends	0	0	0	0
Other Current Debt	354 000	205 000	189 000	182 000
Total Current Debt	384 000	232 000	215 000	193 000
Total Equity and Debt	63 000	84 000	88 000	59 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,89 %	14,19 %	−5,51 %	−47,76 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−61,79 %	−5,97 %	3,4 %	20,32 %
Current Ratio	0,16	0,36	0,41	0,31
Quick Ratio	0,16	0,36	0,41	0,31
Equity Ratio	−5,1	−1,76	−1,44	−2,27
Gross Profit Margin	95,36 %	98,58 %	98,06 %	97,78 %