BUNKER EIENDOM AS

6006 ÅLESUND

Finances

Share Ownership

Return on Equity

8,49 %

Current Ratio

0,26

Debt-to-Equity Ratio

8,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 916 000	16 926 000	16 702 000	12 639 000
Net Income	1 514 000	3 841 000	3 990 000	33 000
Total Assets	191 317 000	181 373 000	171 613 000	166 369 000
Total Equity	17 826 000	16 312 000	12 471 000	8 481 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 916 000	16 926 000	16 702 000	12 639 000
Expenditure	10 160 000	9 349 000	8 538 000	8 314 000
Operating Profit	6 756 000	7 577 000	8 164 000	4 325 000
Financial Income	4 000	2 000	6 000	37 000
Financial Costs	4 818 000	2 654 000	3 054 000	4 320 000
Financial Balance	−4 814 000	−2 652 000	−3 048 000	−4 283 000
Earnings Before Tax	1 941 000	4 924 000	5 116 000	42 000
Tax	427 000	1 083 000	1 125 000	9 000
Net Income	1 514 000	3 841 000	3 990 000	33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	185 855 000	175 184 000	166 085 000	161 338 000
Total Current Assets	5 463 000	6 189 000	5 528 000	5 031 000
Total Assets	191 317 000	181 373 000	171 613 000	166 369 000
Total Retained Equity	16 541 000	15 027 000	11 187 000	7 196 000
Total Equity	17 826 000	16 312 000	12 471 000	8 481 000
Total Long-Term Debt	152 477 000	151 833 000	151 661 000	154 445 000
Total Current Debt	21 014 000	13 228 000	7 481 000	3 443 000
Total Equity and Debt	191 317 000	181 373 000	171 613 000	166 369 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 916 000	16 926 000	16 702 000	12 639 000
Other Income	0	0	0	0
Revenue	16 916 000	16 926 000	16 702 000	12 639 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	7 892 000	7 585 000	7 357 000	7 288 000
Impairment	0	0	0	0
Expenditure	10 160 000	9 349 000	8 538 000	8 314 000
Operating Profit	6 756 000	7 577 000	8 164 000	4 325 000
Financial Income	4 000	2 000	6 000	37 000
Financial Costs	4 818 000	2 654 000	3 054 000	4 320 000
Financial Balance	−4 814 000	−2 652 000	−3 048 000	−4 283 000
Dividends	0	0	0	0
Net Income	1 514 000	3 841 000	3 990 000	33 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	138 000	288 000	438 000	588 000
Total Intangible Assets	138 000	288 000	438 000	588 000
Real Eastate	39 171 000	40 459 000	41 191 000	40 680 000
Machinery and Plant Facilities	146 546 000	134 438 000	124 456 000	120 071 000
Fixtures	0	0	0	0
Total Tangible Assets	185 717 000	174 896 000	165 647 000	160 750 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	185 855 000	175 184 000	166 085 000	161 338 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	135 000	135 000	136 000	921 000
Total Current Assets	5 463 000	6 189 000	5 528 000	5 031 000
Total Assets	191 317 000	181 373 000	171 613 000	166 369 000
Total Equity	17 826 000	16 312 000	12 471 000	8 481 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	152 477 000	151 833 000	151 661 000	154 445 000
Creditors	3 859 000	3 194 000	5 107 000	2 894 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	17 155 000	9 123 000	1 601 000	549 000
Total Current Debt	21 014 000	13 228 000	7 481 000	3 443 000
Total Equity and Debt	191 317 000	181 373 000	171 613 000	166 369 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,49 %	23,55 %	31,99 %	0,39 %
Debt-to-Equity Ratio	8,55	9,31	12,16	18,21
Operating Profit Margin	39,94 %	44,77 %	48,88 %	34,22 %
Current Ratio	0,26	0,47	0,74	1,46
Quick Ratio	0,26	0,47	0,74	1,46
Equity Ratio	0,09	0,09	0,07	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %