BODALE BYGG AS

5096 BERGEN

Finances

Share Ownership

Return on Equity

52,01 %

Current Ratio

1,31

Debt-to-Equity Ratio

0,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 401 000	2 257 000	1 658 000	2 261 000
Net Income	324 000	198 000	28 000	21 000
Total Assets	1 224 000	1 079 000	257 000	253 000
Total Equity	623 000	299 000	101 000	68 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 401 000	2 257 000	1 658 000	2 261 000
Expenditure	2 006 000	2 003 000	1 622 000	2 236 000
Operating Profit	395 000	254 000	36 000	26 000
Financial Income	0	0	0	0
Financial Costs	30 000	0	0	0
Financial Balance	−30 000	0	0	0
Earnings Before Tax	364 000	254 000	36 000	26 000
Tax	40 000	56 000	8 000	6 000
Net Income	324 000	198 000	28 000	21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 009 000	996 000	108 000	171 000
Total Current Assets	215 000	82 000	149 000	83 000
Total Assets	1 224 000	1 079 000	257 000	253 000
Total Retained Equity	593 000	269 000	71 000	38 000
Total Equity	623 000	299 000	101 000	68 000
Total Long-Term Debt	438 000	570 000	0	0
Total Current Debt	164 000	210 000	156 000	185 000
Total Equity and Debt	1 224 000	1 079 000	257 000	253 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 401 000	2 257 000	1 658 000	2 264 000
Other Income	0	0	0	−3 000
Revenue	2 401 000	2 257 000	1 658 000	2 261 000
Cost of Goods Sold	457 000	662 000	281 000	387 000
Salary Costs	488 000	733 000	969 000	1 401 000
Depreciation	289 000	93 000	49 000	44 000
Impairment	0	0	0	0
Expenditure	2 006 000	2 003 000	1 622 000	2 236 000
Operating Profit	395 000	254 000	36 000	26 000
Financial Income	0	0	0	0
Financial Costs	30 000	0	0	0
Financial Balance	−30 000	0	0	0
Dividends	0	0	0	0
Net Income	324 000	198 000	28 000	21 000

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	1 009 000	996 000	108 000	171 000
Total Tangible Assets	1 009 000	996 000	108 000	171 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 009 000	996 000	108 000	171 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	186 000	71 000	135 000	69 000
Total Current Assets	215 000	82 000	149 000	83 000
Total Assets	1 224 000	1 079 000	257 000	253 000
Total Equity	623 000	299 000	101 000	68 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	438 000	570 000	0	0
Creditors	0	60 000	0	0
Unpaid Taxes	0	13 000	30 000	34 000
Dividends	0	0	0	0
Other Current Debt	83 000	75 000	107 000	146 000
Total Current Debt	164 000	210 000	156 000	185 000
Total Equity and Debt	1 224 000	1 079 000	257 000	253 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,01 %	66,22 %	27,72 %	30,88 %
Debt-to-Equity Ratio	0,7	1,91	0	0
Operating Profit Margin	16,45 %	11,25 %	2,17 %	1,15 %
Current Ratio	1,31	0,39	0,96	0,45
Quick Ratio	1,31	0,39	0,96	0,45
Equity Ratio	0,51	0,28	0,39	0,27
Gross Profit Margin	80,97 %	70,67 %	83,05 %	82,88 %