AS BØNDERNES HUS

7042 TRONDHEIM

Finances

Return on Equity

11,2 %

Current Ratio

1,47

Debt-to-Equity Ratio

16,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	33 847 000	25 833 000	13 809 000	19 323 000
Net Income	1 530 000	1 374 000	−5 912 000	3 625 000
Total Assets	253 374 000	258 798 000	252 026 000	142 507 000
Total Equity	13 662 000	15 085 000	13 711 000	19 623 000

Income (NOK)	2022	2021	2020	2019
Revenue	33 847 000	25 833 000	13 809 000	19 323 000
Expenditure	18 910 000	18 763 000	18 871 000	12 927 000
Operating Profit	14 937 000	7 071 000	−5 062 000	6 397 000
Financial Income	449 000	238 000	319 000	279 000
Financial Costs	11 931 000	5 546 000	2 845 000	2 025 000
Financial Balance	−11 482 000	−5 308 000	−2 526 000	−1 746 000
Earnings Before Tax	3 456 000	1 762 000	−7 589 000	4 650 000
Tax	1 925 000	388 000	−1 677 000	1 025 000
Net Income	1 530 000	1 374 000	−5 912 000	3 625 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	231 759 000	235 949 000	237 114 000	124 364 000
Total Current Assets	21 615 000	22 848 000	14 912 000	18 144 000
Total Assets	253 374 000	258 798 000	252 026 000	142 507 000
Total Retained Equity	13 477 000	14 900 000	13 526 000	19 438 000
Total Equity	13 662 000	15 085 000	13 711 000	19 623 000
Total Long-Term Debt	225 000 000	233 000 000	231 148 000	117 741 000
Total Current Debt	14 712 000	10 713 000	7 168 000	5 143 000
Total Equity and Debt	253 374 000	258 798 000	252 026 000	142 507 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	33 847 000	25 833 000	13 809 000	19 323 000
Other Income	0	0	0	0
Revenue	33 847 000	25 833 000	13 809 000	19 323 000
Cost of Goods Sold	0	0	0	0
Salary Costs	515 000	422 000	331 000	514 000
Depreciation	13 319 000	13 099 000	8 720 000	7 012 000
Impairment	0	0	0	0
Expenditure	18 910 000	18 763 000	18 871 000	12 927 000
Operating Profit	14 937 000	7 071 000	−5 062 000	6 397 000
Financial Income	449 000	238 000	319 000	279 000
Financial Costs	11 931 000	5 546 000	2 845 000	2 025 000
Financial Balance	−11 482 000	−5 308 000	−2 526 000	−1 746 000
Dividends	2 954 000	0	0	0
Net Income	1 530 000	1 374 000	−5 912 000	3 625 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 151 000	1 583 000	1 970 000	3 544 000
Real Eastate	222 956 000	226 439 000	227 014 000	112 548 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	222 956 000	226 439 000	227 014 000	112 548 000
Total Fiancial Fixed Assets	7 652 000	7 928 000	8 130 000	8 272 000
Total Fixed Assets	231 759 000	235 949 000	237 114 000	124 364 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 547 000	14 700 000	10 099 000	12 267 000
Total Current Assets	21 615 000	22 848 000	14 912 000	18 144 000
Total Assets	253 374 000	258 798 000	252 026 000	142 507 000
Total Equity	13 662 000	15 085 000	13 711 000	19 623 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	225 000 000	233 000 000	231 148 000	117 741 000
Creditors	2 944 000	8 914 000	5 446 000	2 356 000
Unpaid Taxes	513 000	58 000	4 000	56 000
Dividends	2 954 000	0	0	0
Other Current Debt	8 302 000	1 741 000	1 718 000	1 067 000
Total Current Debt	14 712 000	10 713 000	7 168 000	5 143 000
Total Equity and Debt	253 374 000	258 798 000	252 026 000	142 507 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,2 %	9,11 %	−43,12 %	18,47 %
Debt-to-Equity Ratio	16,47	15,45	16,86	6
Operating Profit Margin	44,13 %	27,37 %	−36,66 %	33,11 %
Current Ratio	1,47	2,13	2,08	3,53
Quick Ratio	1,47	2,13	2,08	3,53
Equity Ratio	0,05	0,06	0,05	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %