BDR EIENDOM AS

3516 HØNEFOSS

Finances

Share Ownership

Return on Equity

11,79 %

Current Ratio

0,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	937 000	891 000	884 000	870 000
Net Income	519 000	493 000	522 000	507 000
Total Assets	5 054 000	5 030 000	5 245 000	4 555 000
Total Equity	4 403 000	4 384 000	4 395 000	4 402 000

Income (NOK)	2022	2021	2020	2019
Revenue	937 000	891 000	884 000	870 000
Expenditure	285 000	266 000	235 000	270 000
Operating Profit	652 000	626 000	649 000	601 000
Financial Income	13 000	6 000	22 000	49 000
Financial Costs	0	0	1 000	0
Financial Balance	13 000	6 000	21 000	49 000
Earnings Before Tax	665 000	632 000	670 000	650 000
Tax	146 000	139 000	148 000	143 000
Net Income	519 000	493 000	522 000	507 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 795 000	4 912 000	5 058 000	4 452 000
Total Current Assets	259 000	118 000	187 000	103 000
Total Assets	5 054 000	5 030 000	5 245 000	4 555 000
Total Retained Equity	4 303 000	4 284 000	4 295 000	4 302 000
Total Equity	4 403 000	4 384 000	4 395 000	4 402 000
Total Long-Term Debt	0	0	170 000	0
Total Current Debt	651 000	646 000	679 000	152 000
Total Equity and Debt	5 054 000	5 030 000	5 245 000	4 555 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 000	0	0	0
Other Income	919 000	891 000	884 000	870 000
Revenue	937 000	891 000	884 000	870 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	149 000	149 000	149 000	193 000
Impairment	0	0	0	0
Expenditure	285 000	266 000	235 000	270 000
Operating Profit	652 000	626 000	649 000	601 000
Financial Income	13 000	6 000	22 000	49 000
Financial Costs	0	0	1 000	0
Financial Balance	13 000	6 000	21 000	49 000
Dividends	500 000	0	0	0
Net Income	519 000	493 000	522 000	507 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	206 000	201 000	198 000	196 000
Real Eastate	4 589 000	4 711 000	4 860 000	2 446 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 589 000	4 711 000	4 860 000	2 446 000
Total Fiancial Fixed Assets	0	0	0	1 810 000
Total Fixed Assets	4 795 000	4 912 000	5 058 000	4 452 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	259 000	118 000	187 000	103 000
Total Assets	5 054 000	5 030 000	5 245 000	4 555 000
Total Equity	4 403 000	4 384 000	4 395 000	4 402 000
Short-Term Group Debt	0	646 000	679 000	0
Total Long-Term Debt	0	0	170 000	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	500 000	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	651 000	646 000	679 000	152 000
Total Equity and Debt	5 054 000	5 030 000	5 245 000	4 555 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,79 %	11,25 %	11,88 %	11,52 %
Debt-to-Equity Ratio	0	0	0,04	0
Operating Profit Margin	69,58 %	70,26 %	73,42 %	69,08 %
Current Ratio	0,4	0,18	0,28	0,68
Quick Ratio	0,4	0,18	0,28	0,68
Equity Ratio	0,87	0,87	0,84	0,97
Gross Profit Margin	100 %	100 %	100 %	100 %