BANO PREFAB AS

6823 SANDANE

Finances

Share Ownership

Return on Equity

90,69 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	40 921 000	29 529 000	19 043 000	9 492 000
Net Income	945 000	843 000	741 000	440 000
Total Assets	21 000 000	7 959 000	4 448 000	3 990 000
Total Equity	1 042 000	1 270 000	1 286 000	545 000

Income (NOK)	2022	2021	2020	2019
Revenue	40 921 000	29 529 000	19 043 000	9 492 000
Expenditure	39 414 000	28 352 000	18 041 000	8 929 000
Operating Profit	1 508 000	1 177 000	1 002 000	564 000
Financial Income	16 000	1 000	0	0
Financial Costs	311 000	97 000	52 000	0
Financial Balance	−295 000	−96 000	−52 000	0
Earnings Before Tax	1 212 000	1 081 000	950 000	565 000
Tax	267 000	238 000	209 000	124 000
Net Income	945 000	843 000	741 000	440 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	189 000	49 000	90 000	69 000
Total Current Assets	20 811 000	7 910 000	4 358 000	3 921 000
Total Assets	21 000 000	7 959 000	4 448 000	3 990 000
Total Retained Equity	1 018 000	1 246 000	1 261 000	520 000
Total Equity	1 042 000	1 270 000	1 286 000	545 000
Total Long-Term Debt	0	0	4 000	4 000
Total Current Debt	19 958 000	6 689 000	3 159 000	3 441 000
Total Equity and Debt	21 000 000	7 959 000	4 448 000	3 990 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	40 921 000	29 529 000	19 043 000	9 492 000
Other Income	0	0	0	0
Revenue	40 921 000	29 529 000	19 043 000	9 492 000
Cost of Goods Sold	21 935 000	17 309 000	17 018 000	8 810 000
Salary Costs	15 642 000	9 893 000	804 000	0
Depreciation	53 000	42 000	31 000	4 000
Impairment	0	0	0	0
Expenditure	39 414 000	28 352 000	18 041 000	8 929 000
Operating Profit	1 508 000	1 177 000	1 002 000	564 000
Financial Income	16 000	1 000	0	0
Financial Costs	311 000	97 000	52 000	0
Financial Balance	−295 000	−96 000	−52 000	0
Dividends	0	0	0	0
Net Income	945 000	843 000	741 000	440 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	65 000	1 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	124 000	48 000	90 000	69 000
Total Tangible Assets	124 000	48 000	90 000	69 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	189 000	49 000	90 000	69 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 042 000	1 340 000	1 070 000	112 000
Total Current Assets	20 811 000	7 910 000	4 358 000	3 921 000
Total Assets	21 000 000	7 959 000	4 448 000	3 990 000
Total Equity	1 042 000	1 270 000	1 286 000	545 000
Short-Term Group Debt	11 665 000	1 101 000	0	0
Total Long-Term Debt	0	0	4 000	4 000
Creditors	5 213 000	3 304 000	2 683 000	2 523 000
Unpaid Taxes	1 204 000	731 000	110 000	0
Dividends	0	0	0	0
Other Current Debt	1 876 000	1 553 000	156 000	775 000
Total Current Debt	19 958 000	6 689 000	3 159 000	3 441 000
Total Equity and Debt	21 000 000	7 959 000	4 448 000	3 990 000

Financial indicators	2022	2021	2020	2019
Return on Equity	90,69 %	66,38 %	57,62 %	80,73 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	3,69 %	3,99 %	5,26 %	5,94 %
Current Ratio	1,04	1,18	1,38	1,14
Quick Ratio	1,04	1,18	1,38	1,14
Equity Ratio	0,05	0,16	0,29	0,14
Gross Profit Margin	46,4 %	41,38 %	10,63 %	7,18 %