BENDIKSGÅRDEN AS

4817 HIS

Finances

Return on Equity

44,44 %

Current Ratio

1,1

Debt-to-Equity Ratio

0,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 036 000	659 000	491 000	435 000
Net Income	1 020 000	46 000	−149 000	−111 000
Total Assets	13 490 000	5 156 000	3 673 000	3 804 000
Total Equity	2 295 000	1 636 000	1 590 000	1 739 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 036 000	659 000	491 000	435 000
Expenditure	7 665 000	594 000	681 000	521 000
Operating Profit	1 370 000	66 000	−190 000	−86 000
Financial Income	1 000	0	0	0
Financial Costs	64 000	7 000	2 000	56 000
Financial Balance	−63 000	−7 000	−2 000	−56 000
Earnings Before Tax	1 307 000	59 000	−192 000	−143 000
Tax	288 000	13 000	−42 000	−31 000
Net Income	1 020 000	46 000	−149 000	−111 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 213 000	5 137 000	3 667 000	3 779 000
Total Current Assets	10 277 000	19 000	5 000	26 000
Total Assets	13 490 000	5 156 000	3 673 000	3 804 000
Total Retained Equity	1 495 000	836 000	790 000	939 000
Total Equity	2 295 000	1 636 000	1 590 000	1 739 000
Total Long-Term Debt	1 814 000	1 330 000	0	0
Total Current Debt	9 380 000	2 191 000	2 083 000	2 065 000
Total Equity and Debt	13 490 000	5 156 000	3 673 000	3 804 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 326 000	38 000	51 000	−18 000
Other Income	710 000	622 000	439 000	453 000
Revenue	9 036 000	659 000	491 000	435 000
Cost of Goods Sold	6 662 000	0	0	0
Salary Costs	156 000	0	0	0
Depreciation	324 000	154 000	154 000	159 000
Impairment	0	0	0	0
Expenditure	7 665 000	594 000	681 000	521 000
Operating Profit	1 370 000	66 000	−190 000	−86 000
Financial Income	1 000	0	0	0
Financial Costs	64 000	7 000	2 000	56 000
Financial Balance	−63 000	−7 000	−2 000	−56 000
Dividends	0	0	0	0
Net Income	1 020 000	46 000	−149 000	−111 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	162 000	175 000	133 000
Real Eastate	2 024 000	3 621 000	3 463 000	3 616 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 189 000	1 354 000	29 000	29 000
Total Tangible Assets	3 213 000	4 975 000	3 492 000	3 646 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 213 000	5 137 000	3 667 000	3 779 000
Stock	1 982 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	0	0	15 000
Total Current Assets	10 277 000	19 000	5 000	26 000
Total Assets	13 490 000	5 156 000	3 673 000	3 804 000
Total Equity	2 295 000	1 636 000	1 590 000	1 739 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 814 000	1 330 000	0	0
Creditors	2 102 000	70 000	131 000	60 000
Unpaid Taxes	115 000	92 000	44 000	63 000
Dividends	0	0	0	0
Other Current Debt	7 163 000	2 029 000	1 908 000	1 942 000
Total Current Debt	9 380 000	2 191 000	2 083 000	2 065 000
Total Equity and Debt	13 490 000	5 156 000	3 673 000	3 804 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,44 %	2,81 %	−9,37 %	−6,38 %
Debt-to-Equity Ratio	0,79	0,81	0	0
Operating Profit Margin	15,16 %	10,02 %	−38,7 %	−19,77 %
Current Ratio	1,1	0,01	0	0,01
Quick Ratio	1,39	0,01	0	0,01
Equity Ratio	0,17	0,32	0,43	0,46
Gross Profit Margin	26,27 %	100 %	100 %	100 %