BARDU BUTIKKEIENDOM AS

2816 GJØVIK

Finances

Share Ownership

Return on Equity

25,6 %

Current Ratio

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 490 000	2 426 000	2 400 000	314 000
Net Income	1 420 000	1 539 000	1 291 000	−126 000
Total Assets	21 650 000	21 905 000	22 664 000	24 038 000
Total Equity	5 546 000	4 125 000	2 587 000	1 296 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 490 000	2 426 000	2 400 000	314 000
Expenditure	336 000	318 000	540 000	310 000
Operating Profit	2 155 000	2 108 000	1 860 000	4 000
Financial Income	122 000	112 000	1 000	0
Financial Costs	456 000	247 000	207 000	166 000
Financial Balance	−334 000	−135 000	−206 000	−166 000
Earnings Before Tax	1 821 000	1 973 000	1 655 000	−162 000
Tax	401 000	434 000	364 000	−36 000
Net Income	1 420 000	1 539 000	1 291 000	−126 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 641 000	21 895 000	22 148 000	22 804 000
Total Current Assets	9 000	11 000	516 000	1 234 000
Total Assets	21 650 000	21 905 000	22 664 000	24 038 000
Total Retained Equity	4 657 000	3 237 000	1 699 000	408 000
Total Equity	5 546 000	4 125 000	2 587 000	1 296 000
Total Long-Term Debt	406 000	323 000	227 000	147 000
Total Current Debt	15 698 000	17 457 000	19 850 000	22 595 000
Total Equity and Debt	21 650 000	21 905 000	22 664 000	24 038 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 490 000	2 426 000	2 400 000	0
Other Income	0	0	0	314 000
Revenue	2 490 000	2 426 000	2 400 000	314 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	254 000	254 000	253 000	109 000
Impairment	0	0	0	0
Expenditure	336 000	318 000	540 000	310 000
Operating Profit	2 155 000	2 108 000	1 860 000	4 000
Financial Income	122 000	112 000	1 000	0
Financial Costs	456 000	247 000	207 000	166 000
Financial Balance	−334 000	−135 000	−206 000	−166 000
Dividends	0	0	0	0
Net Income	1 420 000	1 539 000	1 291 000	−126 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	21 641 000	21 895 000	22 148 000	22 804 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	21 641 000	21 895 000	22 148 000	22 804 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 641 000	21 895 000	22 148 000	22 804 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	394 000	0
Total Current Assets	9 000	11 000	516 000	1 234 000
Total Assets	21 650 000	21 905 000	22 664 000	24 038 000
Total Equity	5 546 000	4 125 000	2 587 000	1 296 000
Short-Term Group Debt	15 272 000	17 019 000	19 450 000	20 919 000
Total Long-Term Debt	406 000	323 000	227 000	147 000
Creditors	7 000	0	16 000	1 676 000
Unpaid Taxes	103 000	100 000	100 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	15 698 000	17 457 000	19 850 000	22 595 000
Total Equity and Debt	21 650 000	21 905 000	22 664 000	24 038 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,6 %	37,31 %	49,9 %	−9,72 %
Debt-to-Equity Ratio	0,07	0,08	0,09	0,11
Operating Profit Margin	86,55 %	86,89 %	77,5 %	1,27 %
Current Ratio	0	0	0,03	0,05
Quick Ratio	0	0	0,03	0,05
Equity Ratio	0,26	0,19	0,11	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %