BØNDENES HUS AS

0159 OSLO

Finances

Return on Equity

68,41 %

Current Ratio

2,42

Debt-to-Equity Ratio

13,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	150 034 000	97 474 000	81 608 000	146 084 000
Net Income	7 074 000	−4 939 000	−18 427 000	10 799 000
Total Assets	174 366 000	149 865 000	163 392 000	190 118 000
Total Equity	10 340 000	2 758 000	8 039 000	26 176 000

Income (NOK)	2022	2021	2020	2019
Revenue	150 034 000	97 474 000	81 608 000	146 084 000
Expenditure	137 856 000	100 284 000	101 781 000	127 654 000
Operating Profit	12 178 000	−2 810 000	−20 173 000	18 430 000
Financial Income	868 000	746 000	1 328 000	864 000
Financial Costs	4 632 000	4 713 000	5 024 000	5 124 000
Financial Balance	−3 764 000	−3 967 000	−3 696 000	−4 260 000
Earnings Before Tax	8 414 000	−6 777 000	−23 868 000	14 170 000
Tax	1 340 000	−1 838 000	−5 441 000	3 371 000
Net Income	7 074 000	−4 939 000	−18 427 000	10 799 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	108 962 000	109 404 000	120 868 000	131 152 000
Total Current Assets	65 404 000	40 461 000	42 524 000	58 966 000
Total Assets	174 366 000	149 865 000	163 392 000	190 118 000
Total Retained Equity	−2 260 000	−9 874 000	−4 648 000	13 461 000
Total Equity	10 340 000	2 758 000	8 039 000	26 176 000
Total Long-Term Debt	137 012 000	128 788 000	132 805 000	134 251 000
Total Current Debt	27 013 000	18 320 000	22 548 000	29 691 000
Total Equity and Debt	174 366 000	149 865 000	163 392 000	190 118 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	92 449 000	68 146 000	66 956 000	92 491 000
Other Income	57 585 000	29 328 000	14 652 000	53 593 000
Revenue	150 034 000	97 474 000	81 608 000	146 084 000
Cost of Goods Sold	33 073 000	24 681 000	25 003 000	33 603 000
Salary Costs	51 768 000	38 695 000	41 703 000	50 327 000
Depreciation	12 226 000	11 763 000	12 019 000	11 844 000
Impairment	0	0	0	0
Expenditure	137 856 000	100 284 000	101 781 000	127 654 000
Operating Profit	12 178 000	−2 810 000	−20 173 000	18 430 000
Financial Income	868 000	746 000	1 328 000	864 000
Financial Costs	4 632 000	4 713 000	5 024 000	5 124 000
Financial Balance	−3 764 000	−3 967 000	−3 696 000	−4 260 000
Dividends	0	0	0	2 800 000
Net Income	7 074 000	−4 939 000	−18 427 000	10 799 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	44 000	484 000	906 000	1 136 000
Real Eastate	87 501 000	92 407 000	98 904 000	103 010 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	21 282 000	16 383 000	20 924 000	21 922 000
Total Tangible Assets	108 783 000	108 791 000	119 828 000	124 932 000
Total Fiancial Fixed Assets	135 000	129 000	134 000	5 084 000
Total Fixed Assets	108 962 000	109 404 000	120 868 000	131 152 000
Stock	27 707 000	27 147 000	29 951 000	31 542 000
Total Investments	0	0	0	0
Cash, Bank	32 636 000	9 540 000	1 630 000	20 611 000
Total Current Assets	65 404 000	40 461 000	42 524 000	58 966 000
Total Assets	174 366 000	149 865 000	163 392 000	190 118 000
Total Equity	10 340 000	2 758 000	8 039 000	26 176 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	137 012 000	128 788 000	132 805 000	134 251 000
Creditors	7 322 000	5 089 000	4 198 000	9 979 000
Unpaid Taxes	8 135 000	6 488 000	4 921 000	5 964 000
Dividends	0	0	0	2 800 000
Other Current Debt	10 131 000	6 743 000	6 605 000	9 065 000
Total Current Debt	27 013 000	18 320 000	22 548 000	29 691 000
Total Equity and Debt	174 366 000	149 865 000	163 392 000	190 118 000

Financial indicators	2022	2021	2020	2019
Return on Equity	68,41 %	−179,08 %	−229,22 %	41,26 %
Debt-to-Equity Ratio	13,25	46,7	16,52	5,13
Operating Profit Margin	8,12 %	−2,88 %	−24,72 %	12,62 %
Current Ratio	2,42	2,21	1,89	1,99
Quick Ratio	−94,24	−4,58	−5,74	−31,86
Equity Ratio	0,06	0,02	0,05	0,14
Gross Profit Margin	77,96 %	74,68 %	69,36 %	77 %