BØNDER I BYEN AS

0286 OSLO

Finances

Share Ownership

Return on Equity

244,76 %

Current Ratio

1,32

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 866 000	1 492 000	1 502 000	2 849 000
Net Income	350 000	−37 000	36 000	52 000
Total Assets	593 000	349 000	213 000	445 000
Total Equity	143 000	−207 000	−192 000	−228 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 866 000	1 492 000	1 502 000	2 849 000
Expenditure	2 435 000	1 509 000	1 427 000	2 785 000
Operating Profit	432 000	−18 000	74 000	63 000
Financial Income	0	1 000	1 000	5 000
Financial Costs	0	9 000	25 000	17 000
Financial Balance	0	−8 000	−24 000	−12 000
Earnings Before Tax	431 000	−26 000	50 000	52 000
Tax	81 000	11 000	14 000	0
Net Income	350 000	−37 000	36 000	52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	5 000	5 000	5 000
Total Current Assets	593 000	344 000	208 000	440 000
Total Assets	593 000	349 000	213 000	445 000
Total Retained Equity	113 000	−237 000	−222 000	−258 000
Total Equity	143 000	−207 000	−192 000	−228 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	450 000	557 000	405 000	674 000
Total Equity and Debt	593 000	349 000	213 000	445 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 828 000	1 492 000	1 410 000	2 849 000
Other Income	38 000	0	91 000	0
Revenue	2 866 000	1 492 000	1 502 000	2 849 000
Cost of Goods Sold	1 299 000	1 122 000	606 000	1 444 000
Salary Costs	677 000	0	239 000	821 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 435 000	1 509 000	1 427 000	2 785 000
Operating Profit	432 000	−18 000	74 000	63 000
Financial Income	0	1 000	1 000	5 000
Financial Costs	0	9 000	25 000	17 000
Financial Balance	0	−8 000	−24 000	−12 000
Dividends	0	0	0	0
Net Income	350 000	−37 000	36 000	52 000

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	5 000	5 000	5 000
Total Fixed Assets	0	5 000	5 000	5 000
Stock	172 000	246 000	115 000	115 000
Total Investments	0	0	0	0
Cash, Bank	332 000	54 000	4 000	22 000
Total Current Assets	593 000	344 000	208 000	440 000
Total Assets	593 000	349 000	213 000	445 000
Total Equity	143 000	−207 000	−192 000	−228 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	94 000	222 000	152 000	454 000
Unpaid Taxes	177 000	12 000	5 000	148 000
Dividends	0	0	0	0
Other Current Debt	98 000	311 000	234 000	71 000
Total Current Debt	450 000	557 000	405 000	674 000
Total Equity and Debt	593 000	349 000	213 000	445 000

Financial indicators	2022	2021	2020	2019
Return on Equity	244,76 %	17,87 %	−18,75 %	−22,81 %
Debt-to-Equity Ratio	0	−0	−0	−0
Operating Profit Margin	15,07 %	−1,21 %	4,93 %	2,21 %
Current Ratio	1,32	0,62	0,51	0,65
Quick Ratio	2,13	1,11	0,72	0,79
Equity Ratio	0,24	−0,59	−0,9	−0,51
Gross Profit Margin	54,68 %	24,8 %	59,65 %	49,32 %