BODDINGFJELL GÅRDSUTSALG AS

2150 ÅRNES

Finances

Share Ownership

Return on Equity

5,1 %

Current Ratio

1,91

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	273 000	438 000	405 000	375 000
Net Income	15 000	57 000	127 000	−32 000
Total Assets	608 000	636 000	574 000	401 000
Total Equity	294 000	279 000	252 000	155 000

Income (NOK)	2022	2021	2020	2019
Revenue	273 000	438 000	405 000	375 000
Expenditure	245 000	364 000	250 000	405 000
Operating Profit	20 000	73 000	163 000	−30 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	20 000	73 000	163 000	−30 000
Tax	4 000	16 000	36 000	2 000
Net Income	15 000	57 000	127 000	−32 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	101 000	102 000	102 000	95 000
Total Current Assets	507 000	535 000	472 000	307 000
Total Assets	608 000	636 000	574 000	401 000
Total Retained Equity	294 000	249 000	222 000	125 000
Total Equity	294 000	279 000	252 000	155 000
Total Long-Term Debt	49 000	46 000	57 000	41 000
Total Current Debt	266 000	312 000	265 000	206 000
Total Equity and Debt	608 000	636 000	574 000	401 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	273 000	438 000	405 000	375 000
Other Income	0	0	0	0
Revenue	273 000	438 000	405 000	375 000
Cost of Goods Sold	162 000	219 000	135 000	270 000
Salary Costs	51 000	76 000	51 000	75 000
Depreciation	0	0	0	4 000
Impairment	0	0	0	0
Expenditure	245 000	364 000	250 000	405 000
Operating Profit	20 000	73 000	163 000	−30 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	30 000	30 000	30 000
Net Income	15 000	57 000	127 000	−32 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	86 000	86 000	86 000	86 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	15 000	15 000	16 000	8 000
Total Tangible Assets	101 000	102 000	102 000	95 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	101 000	102 000	102 000	95 000
Stock	0	85 000	84 000	0
Total Investments	0	0	0	0
Cash, Bank	465 000	408 000	346 000	265 000
Total Current Assets	507 000	535 000	472 000	307 000
Total Assets	608 000	636 000	574 000	401 000
Total Equity	294 000	279 000	252 000	155 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	49 000	46 000	57 000	41 000
Creditors	45 000	45 000	45 000	45 000
Unpaid Taxes	43 000	52 000	44 000	41 000
Dividends	0	30 000	30 000	30 000
Other Current Debt	95 000	102 000	100 000	94 000
Total Current Debt	266 000	312 000	265 000	206 000
Total Equity and Debt	608 000	636 000	574 000	401 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,1 %	20,43 %	50,4 %	−20,65 %
Debt-to-Equity Ratio	0,17	0,16	0,23	0,26
Operating Profit Margin	7,33 %	16,67 %	40,25 %	−8 %
Current Ratio	1,91	1,71	1,78	1,49
Quick Ratio	1,91	2,36	2,61	1,49
Equity Ratio	0,48	0,44	0,44	0,39
Gross Profit Margin	40,66 %	50 %	66,67 %	28 %