BODIN ANLEGG AS

4904 TVEDESTRAND

Finances

Share Ownership

Return on Equity

21,43 %

Current Ratio

1,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	819 000	843 000	755 000	876 000
Net Income	15 000	38 000	−1 000	−8 000
Total Assets	222 000	206 000	154 000	185 000
Total Equity	70 000	55 000	16 000	17 000

Income (NOK)	2022	2021	2020	2019
Revenue	819 000	843 000	755 000	876 000
Expenditure	794 000	798 000	756 000	884 000
Operating Profit	25 000	45 000	−1 000	−8 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	25 000	45 000	−1 000	−8 000
Tax	10 000	7 000	0	0
Net Income	15 000	38 000	−1 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	12 000	14 000
Total Current Assets	222 000	206 000	143 000	171 000
Total Assets	222 000	206 000	154 000	185 000
Total Retained Equity	40 000	25 000	−14 000	−13 000
Total Equity	70 000	55 000	16 000	17 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	153 000	151 000	138 000	168 000
Total Equity and Debt	222 000	206 000	154 000	185 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	819 000	843 000	755 000	876 000
Other Income	0	0	0	0
Revenue	819 000	843 000	755 000	876 000
Cost of Goods Sold	11 000	48 000	0	0
Salary Costs	690 000	677 000	685 000	832 000
Depreciation	0	12 000	3 000	4 000
Impairment	0	0	0	0
Expenditure	794 000	798 000	756 000	884 000
Operating Profit	25 000	45 000	−1 000	−8 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	15 000	38 000	−1 000	−8 000

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	12 000	14 000
Total Tangible Assets	0	0	12 000	14 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	12 000	14 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	106 000	153 000	70 000	91 000
Total Current Assets	222 000	206 000	143 000	171 000
Total Assets	222 000	206 000	154 000	185 000
Total Equity	70 000	55 000	16 000	17 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	3 000	2 000	4 000
Unpaid Taxes	68 000	68 000	71 000	86 000
Dividends	0	0	0	0
Other Current Debt	74 000	73 000	65 000	78 000
Total Current Debt	153 000	151 000	138 000	168 000
Total Equity and Debt	222 000	206 000	154 000	185 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,43 %	69,09 %	−6,25 %	−47,06 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,05 %	5,34 %	−0,13 %	−0,91 %
Current Ratio	1,45	1,36	1,04	1,02
Quick Ratio	1,45	1,36	1,04	1,02
Equity Ratio	0,32	0,27	0,1	0,09
Gross Profit Margin	98,66 %	94,31 %	100 %	100 %