BODUTLEIE NORDNES AS

5004 BERGEN

Finances

Share Ownership

Return on Equity

981,08 %

Current Ratio

0,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	982 000	837 000	623 000	246 000
Net Income	363 000	300 000	248 000	45 000
Total Assets	590 000	512 000	452 000	385 000
Total Equity	37 000	34 000	34 000	66 000

Income (NOK)	2022	2021	2020	2019
Revenue	982 000	837 000	623 000	246 000
Expenditure	512 000	452 000	301 000	191 000
Operating Profit	470 000	385 000	322 000	55 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	471 000	386 000	322 000	55 000
Tax	107 000	86 000	74 000	10 000
Net Income	363 000	300 000	248 000	45 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	178 000	248 000	209 000	279 000
Total Current Assets	412 000	265 000	244 000	107 000
Total Assets	590 000	512 000	452 000	385 000
Total Retained Equity	16 000	13 000	13 000	45 000
Total Equity	37 000	34 000	34 000	66 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	553 000	479 000	419 000	319 000
Total Equity and Debt	590 000	512 000	452 000	385 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	982 000	837 000	623 000	246 000
Other Income	0	0	0	0
Revenue	982 000	837 000	623 000	246 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	70 000	70 000	70 000	70 000
Impairment	0	0	0	0
Expenditure	512 000	452 000	301 000	191 000
Operating Profit	470 000	385 000	322 000	55 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	360 000	300 000	280 000	0
Net Income	363 000	300 000	248 000	45 000

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	178 000	248 000	209 000	279 000
Total Tangible Assets	178 000	248 000	209 000	279 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	178 000	248 000	209 000	279 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	375 000	205 000	162 000	87 000
Total Current Assets	412 000	265 000	244 000	107 000
Total Assets	590 000	512 000	452 000	385 000
Total Equity	37 000	34 000	34 000	66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	0	0	22 000
Unpaid Taxes	0	0	0	0
Dividends	360 000	300 000	280 000	0
Other Current Debt	442 000	393 000	345 000	287 000
Total Current Debt	553 000	479 000	419 000	319 000
Total Equity and Debt	590 000	512 000	452 000	385 000

Financial indicators	2022	2021	2020	2019
Return on Equity	981,08 %	882,35 %	729,41 %	68,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	47,86 %	46 %	51,69 %	22,36 %
Current Ratio	0,75	0,55	0,58	0,34
Quick Ratio	0,75	0,55	0,58	0,34
Equity Ratio	0,06	0,07	0,08	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %