BADENDYCK ELIASSEN AS

8011 BODØ

Finances

Return on Equity

−2,75 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	0	0	0
Net Income	−3 000	47 000	−10 000
Total Assets	111 000	106 000	49 000
Total Equity	109 000	87 000	40 000

Income (NOK)	2022	2021	2020
Revenue	0	0	0
Expenditure	9 000	8 000	10 000
Operating Profit	−9 000	−8 000	−10 000
Financial Income	0	70 000	0
Financial Costs	0	15 000	0
Financial Balance	0	55 000	0
Earnings Before Tax	−9 000	47 000	−10 000
Tax	−6 000	0	0
Net Income	−3 000	47 000	−10 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	30 000	30 000	15 000
Total Current Assets	81 000	76 000	34 000
Total Assets	111 000	106 000	49 000
Total Retained Equity	59 000	37 000	−10 000
Total Equity	109 000	87 000	40 000
Total Long-Term Debt	0	0	0
Total Current Debt	1 000	19 000	9 000
Total Equity and Debt	111 000	106 000	49 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	0	0	0
Revenue	0	0	0
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	9 000	8 000	10 000
Operating Profit	−9 000	−8 000	−10 000
Financial Income	0	70 000	0
Financial Costs	0	15 000	0
Financial Balance	0	55 000	0
Dividends	0	0	0
Net Income	−3 000	47 000	−10 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	30 000	30 000	15 000
Total Fixed Assets	30 000	30 000	15 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	47 000	6 000	34 000
Total Current Assets	81 000	76 000	34 000
Total Assets	111 000	106 000	49 000
Total Equity	109 000	87 000	40 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	19 000	9 000
Total Current Debt	1 000	19 000	9 000
Total Equity and Debt	111 000	106 000	49 000

Financial indicators	2022	2021	2020
Return on Equity	−2,75 %	54,02 %	−25 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	-	-	-
Current Ratio	81	4	3,78
Quick Ratio	81	4	3,78
Equity Ratio	0,98	0,82	0,82
Gross Profit Margin	-	-	-