BADSTUVEGEN BORETTSLAG

2321 HAMAR

Finances

Share Ownership

Return on Equity

2,06 %

Current Ratio

3,04

Debt-to-Equity Ratio

1,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 684 000	1 870 000	1 203 000	2 199 000
Net Income	338 000	748 000	145 000	1 012 000
Total Assets	47 577 000	47 513 000	47 506 000	47 372 000
Total Equity	16 385 000	16 047 000	15 299 000	15 153 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 684 000	1 870 000	1 203 000	2 199 000
Expenditure	992 000	889 000	765 000	825 000
Operating Profit	692 000	982 000	437 000	1 373 000
Financial Income	0	0	0	0
Financial Costs	354 000	234 000	292 000	362 000
Financial Balance	−354 000	−234 000	−292 000	−362 000
Earnings Before Tax	338 000	748 000	145 000	1 012 000
Tax	0	0	0	0
Net Income	338 000	748 000	145 000	1 012 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	47 288 000	47 321 000	47 187 000	47 090 000
Total Current Assets	289 000	192 000	318 000	282 000
Total Assets	47 577 000	47 513 000	47 506 000	47 372 000
Total Retained Equity	16 295 000	15 957 000	15 209 000	15 063 000
Total Equity	16 385 000	16 047 000	15 299 000	15 153 000
Total Long-Term Debt	31 096 000	31 371 000	32 099 000	32 126 000
Total Current Debt	95 000	95 000	108 000	92 000
Total Equity and Debt	47 577 000	47 513 000	47 506 000	47 372 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 684 000	1 870 000	1 203 000	2 199 000
Revenue	1 684 000	1 870 000	1 203 000	2 199 000
Cost of Goods Sold	0	0	0	0
Salary Costs	23 000	23 000	22 000	23 000
Depreciation	53 000	25 000	9 000	0
Impairment	0	0	0	0
Expenditure	992 000	889 000	765 000	825 000
Operating Profit	692 000	982 000	437 000	1 373 000
Financial Income	0	0	0	0
Financial Costs	354 000	234 000	292 000	362 000
Financial Balance	−354 000	−234 000	−292 000	−362 000
Dividends	0	0	0	0
Net Income	338 000	748 000	145 000	1 012 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	47 090 000	47 090 000	47 090 000	47 090 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	178 000	231 000	97 000	0
Total Tangible Assets	47 268 000	47 321 000	47 187 000	47 090 000
Total Fiancial Fixed Assets	19 000	0	0	0
Total Fixed Assets	47 288 000	47 321 000	47 187 000	47 090 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	255 000	68 000	245 000	193 000
Total Current Assets	289 000	192 000	318 000	282 000
Total Assets	47 577 000	47 513 000	47 506 000	47 372 000
Total Equity	16 385 000	16 047 000	15 299 000	15 153 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	31 096 000	31 371 000	32 099 000	32 126 000
Creditors	10 000	26 000	99 000	90 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	82 000	68 000	8 000	0
Total Current Debt	95 000	95 000	108 000	92 000
Total Equity and Debt	47 577 000	47 513 000	47 506 000	47 372 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,06 %	4,66 %	0,95 %	6,68 %
Debt-to-Equity Ratio	1,9	1,95	2,1	2,12
Operating Profit Margin	41,09 %	52,51 %	36,33 %	62,44 %
Current Ratio	3,04	2,02	2,94	3,07
Quick Ratio	3,04	2,02	2,94	3,07
Equity Ratio	0,34	0,34	0,32	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %