BANAK EIENDOM AS

9700 LAKSELV

Finances

Return on Equity

44,05 %

Current Ratio

0,25

Debt-to-Equity Ratio

19,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 768 000	2 667 000	2 601 000	2 655 000
Net Income	577 000	735 000	719 000	397 000
Total Assets	33 064 000	24 365 000	22 950 000	23 601 000
Total Equity	1 310 000	733 000	−2 000	−721 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 768 000	2 667 000	2 601 000	2 655 000
Expenditure	1 368 000	1 437 000	1 270 000	1 465 000
Operating Profit	1 400 000	1 230 000	1 331 000	1 190 000
Financial Income	0	0	0	0
Financial Costs	660 000	401 000	612 000	793 000
Financial Balance	−660 000	−401 000	−612 000	−793 000
Earnings Before Tax	740 000	829 000	719 000	397 000
Tax	163 000	94 000	0	0
Net Income	577 000	735 000	719 000	397 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	31 512 000	23 427 000	22 520 000	23 363 000
Total Current Assets	1 552 000	939 000	430 000	238 000
Total Assets	33 064 000	24 365 000	22 950 000	23 601 000
Total Retained Equity	910 000	333 000	−402 000	−1 121 000
Total Equity	1 310 000	733 000	−2 000	−721 000
Total Long-Term Debt	25 437 000	23 178 000	22 568 000	23 930 000
Total Current Debt	6 317 000	454 000	384 000	392 000
Total Equity and Debt	33 064 000	24 365 000	22 950 000	23 601 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 768 000	2 667 000	2 601 000	2 655 000
Revenue	2 768 000	2 667 000	2 601 000	2 655 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	858 000	864 000	842 000	841 000
Impairment	0	0	0	0
Expenditure	1 368 000	1 437 000	1 270 000	1 465 000
Operating Profit	1 400 000	1 230 000	1 331 000	1 190 000
Financial Income	0	0	0	0
Financial Costs	660 000	401 000	612 000	793 000
Financial Balance	−660 000	−401 000	−612 000	−793 000
Dividends	0	0	0	0
Net Income	577 000	735 000	719 000	397 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	29 430 000	23 308 000	22 490 000	23 312 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	82 000	118 000	30 000	50 000
Total Tangible Assets	29 512 000	23 427 000	22 520 000	23 363 000
Total Fiancial Fixed Assets	2 000 000	0	0	0
Total Fixed Assets	31 512 000	23 427 000	22 520 000	23 363 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	46 000	767 000	251 000	80 000
Total Current Assets	1 552 000	939 000	430 000	238 000
Total Assets	33 064 000	24 365 000	22 950 000	23 601 000
Total Equity	1 310 000	733 000	−2 000	−721 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	25 437 000	23 178 000	22 568 000	23 930 000
Creditors	3 414 000	170 000	162 000	160 000
Unpaid Taxes	0	60 000	74 000	74 000
Dividends	0	0	0	0
Other Current Debt	112 000	224 000	148 000	158 000
Total Current Debt	6 317 000	454 000	384 000	392 000
Total Equity and Debt	33 064 000	24 365 000	22 950 000	23 601 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,05 %	100,27 %	−35 950 %	−55,06 %
Debt-to-Equity Ratio	19,42	31,62	−11 284	−33,19
Operating Profit Margin	50,58 %	46,12 %	51,17 %	44,82 %
Current Ratio	0,25	2,07	1,12	0,61
Quick Ratio	0,25	2,07	1,12	0,61
Equity Ratio	0,04	0,03	−0	−0,03
Gross Profit Margin	100 %	100 %	100 %	100 %