BINOM AS

3470 SLEMMESTAD

Finances

Share Ownership

Return on Equity

2,23 %

Current Ratio

34,5

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	100 000	0	275 000	0
Net Income	67 000	−26 000	115 000	−5 000
Total Assets	3 053 000	4 501 000	4 550 000	4 501 000
Total Equity	3 004 000	4 453 000	4 484 000	4 365 000

Income (NOK)	2022	2021	2020	2019
Revenue	100 000	0	275 000	0
Expenditure	33 000	25 000	160 000	4 000
Operating Profit	67 000	−25 000	115 000	−4 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Earnings Before Tax	67 000	−26 000	115 000	−4 000
Tax	0	0	0	1 000
Net Income	67 000	−26 000	115 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 984 000	4 500 000	4 500 000	4 500 000
Total Current Assets	69 000	1 000	51 000	1 000
Total Assets	3 053 000	4 501 000	4 550 000	4 501 000
Total Retained Equity	−4 000	−71 000	−40 000	−159 000
Total Equity	3 004 000	4 453 000	4 484 000	4 365 000
Total Long-Term Debt	47 000	47 000	66 000	135 000
Total Current Debt	2 000	0	0	0
Total Equity and Debt	3 053 000	4 501 000	4 550 000	4 501 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	100 000	0	275 000	0
Revenue	100 000	0	275 000	0
Cost of Goods Sold	0	18 000	111 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	33 000	25 000	160 000	4 000
Operating Profit	67 000	−25 000	115 000	−4 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Dividends	0	0	0	0
Net Income	67 000	−26 000	115 000	−5 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 984 000	4 500 000	4 500 000	4 500 000
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	0	0	0
Total Fixed Assets	2 984 000	4 500 000	4 500 000	4 500 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	1 000	49 000	0
Total Current Assets	69 000	1 000	51 000	1 000
Total Assets	3 053 000	4 501 000	4 550 000	4 501 000
Total Equity	3 004 000	4 453 000	4 484 000	4 365 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	47 000	47 000	66 000	135 000
Creditors	2 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	2 000	0	0	0
Total Equity and Debt	3 053 000	4 501 000	4 550 000	4 501 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,23 %	−0,58 %	2,56 %	−0,11 %
Debt-to-Equity Ratio	0,02	0,01	0,01	0,03
Operating Profit Margin	67 %	-	41,82 %	-
Current Ratio	34,5	-	-	-
Quick Ratio	34,5	-	-	-
Equity Ratio	0,98	0,99	0,99	0,97
Gross Profit Margin	100 %	-	59,64 %	-