BENDIKSEN EIENDOM AS

8907 BRØNNØYSUND

Finances

Share Ownership

Return on Equity

4,93 %

Current Ratio

12,92

Debt-to-Equity Ratio

4,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 508 000	2 067 000	2 208 000	1 439 000
Net Income	179 000	429 000	559 000	42 000
Total Assets	21 816 000	15 049 000	13 971 000	13 310 000
Total Equity	3 628 000	3 448 000	3 019 000	2 460 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 508 000	2 067 000	2 208 000	1 439 000
Expenditure	2 527 000	1 068 000	984 000	861 000
Operating Profit	981 000	1 000 000	1 224 000	578 000
Financial Income	1 000	1 000	0	0
Financial Costs	751 000	451 000	508 000	525 000
Financial Balance	−750 000	−450 000	−508 000	−525 000
Earnings Before Tax	230 000	550 000	717 000	54 000
Tax	51 000	121 000	158 000	12 000
Net Income	179 000	429 000	559 000	42 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 923 000	11 686 000	12 181 000	12 795 000
Total Current Assets	2 893 000	3 363 000	1 790 000	516 000
Total Assets	21 816 000	15 049 000	13 971 000	13 310 000
Total Retained Equity	3 591 000	3 411 000	2 982 000	2 423 000
Total Equity	3 628 000	3 448 000	3 019 000	2 460 000
Total Long-Term Debt	17 964 000	11 232 000	10 703 000	10 755 000
Total Current Debt	224 000	368 000	249 000	96 000
Total Equity and Debt	21 816 000	15 049 000	13 971 000	13 310 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 983 000	823 000	1 001 000	0
Other Income	1 525 000	1 244 000	1 206 000	1 439 000
Revenue	3 508 000	2 067 000	2 208 000	1 439 000
Cost of Goods Sold	1 657 000	194 000	166 000	0
Salary Costs	0	0	0	0
Depreciation	558 000	558 000	558 000	559 000
Impairment	0	0	0	0
Expenditure	2 527 000	1 068 000	984 000	861 000
Operating Profit	981 000	1 000 000	1 224 000	578 000
Financial Income	1 000	1 000	0	0
Financial Costs	751 000	451 000	508 000	525 000
Financial Balance	−750 000	−450 000	−508 000	−525 000
Dividends	0	0	0	0
Net Income	179 000	429 000	559 000	42 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	172 000	105 000	42 000	135 000
Real Eastate	18 751 000	11 581 000	12 139 000	12 660 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	18 751 000	11 581 000	12 139 000	12 660 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 923 000	11 686 000	12 181 000	12 795 000
Stock	1 996 000	2 844 000	745 000	0
Total Investments	0	0	0	0
Cash, Bank	565 000	269 000	562 000	307 000
Total Current Assets	2 893 000	3 363 000	1 790 000	516 000
Total Assets	21 816 000	15 049 000	13 971 000	13 310 000
Total Equity	3 628 000	3 448 000	3 019 000	2 460 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 964 000	11 232 000	10 703 000	10 755 000
Creditors	8 000	114 000	22 000	32 000
Unpaid Taxes	64 000	45 000	156 000	54 000
Dividends	0	0	0	0
Other Current Debt	34 000	26 000	7 000	10 000
Total Current Debt	224 000	368 000	249 000	96 000
Total Equity and Debt	21 816 000	15 049 000	13 971 000	13 310 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,93 %	12,44 %	18,52 %	1,71 %
Debt-to-Equity Ratio	4,95	3,26	3,55	4,37
Operating Profit Margin	27,96 %	48,38 %	55,43 %	40,17 %
Current Ratio	12,92	9,14	7,19	5,38
Quick Ratio	−1,63	−1,36	−3,61	5,38
Equity Ratio	0,17	0,23	0,22	0,18
Gross Profit Margin	52,77 %	90,61 %	92,48 %	100 %