BADIVUKU EIENDOM AS

0251 OSLO

Finances

Return on Equity

124,46 %

Current Ratio

N/A

Debt-to-Equity Ratio

6,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	1 776 000	−302 000	−171 000	−1 000
Total Assets	10 059 000	9 336 000	9 459 000	9 360 000
Total Equity	1 427 000	−349 000	−47 000	124 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	99 000	38 000	31 000	1 000
Operating Profit	−99 000	−38 000	−31 000	−1 000
Financial Income	2 187 000	2 000	0	0
Financial Costs	311 000	266 000	140 000	0
Financial Balance	1 876 000	−264 000	−140 000	0
Earnings Before Tax	1 776 000	−302 000	−171 000	−1 000
Tax	0	0	0	0
Net Income	1 776 000	−302 000	−171 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 230 000	9 290 000	9 260 000	9 230 000
Total Current Assets	829 000	46 000	199 000	130 000
Total Assets	10 059 000	9 336 000	9 459 000	9 360 000
Total Retained Equity	1 303 000	−474 000	−172 000	−1 000
Total Equity	1 427 000	−349 000	−47 000	124 000
Total Long-Term Debt	8 632 000	9 697 000	9 508 000	9 201 000
Total Current Debt	0	−12 000	−1 000	36 000
Total Equity and Debt	10 059 000	9 336 000	9 459 000	9 360 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	99 000	38 000	31 000	1 000
Operating Profit	−99 000	−38 000	−31 000	−1 000
Financial Income	2 187 000	2 000	0	0
Financial Costs	311 000	266 000	140 000	0
Financial Balance	1 876 000	−264 000	−140 000	0
Dividends	0	0	0	0
Net Income	1 776 000	−302 000	−171 000	−1 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	9 230 000	9 290 000	9 260 000	9 230 000
Total Fixed Assets	9 230 000	9 290 000	9 260 000	9 230 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	43 000	46 000	197 000	30 000
Total Current Assets	829 000	46 000	199 000	130 000
Total Assets	10 059 000	9 336 000	9 459 000	9 360 000
Total Equity	1 427 000	−349 000	−47 000	124 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 632 000	9 697 000	9 508 000	9 201 000
Creditors	0	−11 000	−1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	−1 000	0	36 000
Total Current Debt	0	−12 000	−1 000	36 000
Total Equity and Debt	10 059 000	9 336 000	9 459 000	9 360 000

Financial indicators	2022	2021	2020	2019
Return on Equity	124,46 %	86,53 %	363,83 %	−0,81 %
Debt-to-Equity Ratio	6,05	−27,79	−202,3	74,2
Operating Profit Margin	-	-	-	-
Current Ratio	-	−3,83	−199	3,61
Quick Ratio	-	−3,83	−199	3,61
Equity Ratio	0,14	−0,04	−0	0,01
Gross Profit Margin	-	-	-	-