BF DRIFT LANDE AS

1712 GRÅLUM

Finances

Share Ownership

Return on Equity

39,34 %

Current Ratio

2,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 408 000	7 801 000	7 001 000	3 145 000
Net Income	323 000	242 000	171 000	69 000
Total Assets	1 379 000	1 138 000	947 000	492 000
Total Equity	821 000	499 000	256 000	85 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 408 000	7 801 000	7 001 000	3 145 000
Expenditure	7 996 000	7 490 000	6 781 000	3 060 000
Operating Profit	411 000	311 000	219 000	85 000
Financial Income	3 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	3 000	0	0	0
Earnings Before Tax	414 000	311 000	219 000	85 000
Tax	91 000	68 000	48 000	16 000
Net Income	323 000	242 000	171 000	69 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 000	2 000	1 000	0
Total Current Assets	1 377 000	1 137 000	946 000	492 000
Total Assets	1 379 000	1 138 000	947 000	492 000
Total Retained Equity	791 000	469 000	240 000	69 000
Total Equity	821 000	499 000	256 000	85 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	558 000	640 000	691 000	406 000
Total Equity and Debt	1 379 000	1 138 000	947 000	492 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 408 000	7 801 000	7 001 000	3 145 000
Other Income	0	0	0	0
Revenue	8 408 000	7 801 000	7 001 000	3 145 000
Cost of Goods Sold	4 795 000	4 543 000	4 105 000	1 803 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	7 996 000	7 490 000	6 781 000	3 060 000
Operating Profit	411 000	311 000	219 000	85 000
Financial Income	3 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	3 000	0	0	0
Dividends	0	0	0	0
Net Income	323 000	242 000	171 000	69 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	2 000	1 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 000	2 000	1 000	0
Stock	48 000	39 000	40 000	24 000
Total Investments	0	0	0	0
Cash, Bank	1 315 000	1 090 000	888 000	468 000
Total Current Assets	1 377 000	1 137 000	946 000	492 000
Total Assets	1 379 000	1 138 000	947 000	492 000
Total Equity	821 000	499 000	256 000	85 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	465 000	559 000	581 000	386 000
Unpaid Taxes	1 000	1 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	11 000	61 000	4 000
Total Current Debt	558 000	640 000	691 000	406 000
Total Equity and Debt	1 379 000	1 138 000	947 000	492 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,34 %	48,5 %	66,8 %	81,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,89 %	3,99 %	3,13 %	2,7 %
Current Ratio	2,47	1,78	1,37	1,21
Quick Ratio	2,7	1,89	1,45	1,29
Equity Ratio	0,6	0,44	0,27	0,17
Gross Profit Margin	42,97 %	41,76 %	41,37 %	42,67 %