BØNDENES INNKJØPSLAG SA

4306 SANDNES

Finances

Return on Equity

0,31 %

Current Ratio

1,58

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	166 791 000	159 009 000	166 935 000	180 182 000
Net Income	123 000	−426 000	2 318 000	87 000
Total Assets	61 346 000	60 978 000	65 615 000	59 361 000
Total Equity	39 936 000	39 830 000	40 255 000	37 675 000

Income (NOK)	2022	2021	2020	2019
Revenue	166 791 000	159 009 000	166 935 000	180 182 000
Expenditure	168 150 000	160 050 000	164 377 000	181 249 000
Operating Profit	−1 359 000	−1 765 000	2 384 000	−1 067 000
Financial Income	1 688 000	1 470 000	1 031 000	1 331 000
Financial Costs	54 000	203 000	390 000	90 000
Financial Balance	1 634 000	1 267 000	641 000	1 241 000
Earnings Before Tax	275 000	−497 000	3 024 000	174 000
Tax	152 000	−72 000	706 000	87 000
Net Income	123 000	−426 000	2 318 000	87 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 509 000	27 607 000	33 546 000	28 601 000
Total Current Assets	33 837 000	33 370 000	32 069 000	30 760 000
Total Assets	61 346 000	60 978 000	65 615 000	59 361 000
Total Retained Equity	39 748 000	39 642 000	40 068 000	37 488 000
Total Equity	39 936 000	39 830 000	40 255 000	37 675 000
Total Long-Term Debt	0	0	6 273 000	5 974 000
Total Current Debt	21 410 000	21 147 000	19 087 000	15 711 000
Total Equity and Debt	61 346 000	60 978 000	65 615 000	59 361 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	166 489 000	158 660 000	166 700 000	179 806 000
Other Income	302 000	350 000	236 000	376 000
Revenue	166 791 000	159 009 000	166 935 000	180 182 000
Cost of Goods Sold	159 187 000	151 334 000	156 146 000	174 150 000
Salary Costs	3 984 000	3 886 000	3 881 000	4 132 000
Depreciation	192 000	178 000	29 000	26 000
Impairment	0	0	0	0
Expenditure	168 150 000	160 050 000	164 377 000	181 249 000
Operating Profit	−1 359 000	−1 765 000	2 384 000	−1 067 000
Financial Income	1 688 000	1 470 000	1 031 000	1 331 000
Financial Costs	54 000	203 000	390 000	90 000
Financial Balance	1 634 000	1 267 000	641 000	1 241 000
Dividends	0	0	0	0
Net Income	123 000	−426 000	2 318 000	87 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	336 000	397 000	288 000	547 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 132 000	1 283 000	1 062 000	64 000
Total Tangible Assets	1 132 000	1 283 000	1 062 000	64 000
Total Fiancial Fixed Assets	26 041 000	25 927 000	32 197 000	27 989 000
Total Fixed Assets	27 509 000	27 607 000	33 546 000	28 601 000
Stock	9 225 000	9 100 000	7 764 000	6 027 000
Total Investments	0	0	0	0
Cash, Bank	5 129 000	243 000	2 661 000	2 558 000
Total Current Assets	33 837 000	33 370 000	32 069 000	30 760 000
Total Assets	61 346 000	60 978 000	65 615 000	59 361 000
Total Equity	39 936 000	39 830 000	40 255 000	37 675 000
Short-Term Group Debt	0	0	144 000	0
Total Long-Term Debt	0	0	6 273 000	5 974 000
Creditors	19 739 000	17 556 000	18 245 000	14 891 000
Unpaid Taxes	1 132 000	469 000	207 000	336 000
Dividends	0	0	0	0
Other Current Debt	448 000	2 447 000	450 000	422 000
Total Current Debt	21 410 000	21 147 000	19 087 000	15 711 000
Total Equity and Debt	61 346 000	60 978 000	65 615 000	59 361 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,31 %	−1,07 %	5,76 %	0,23 %
Debt-to-Equity Ratio	0	0	0,16	0,16
Operating Profit Margin	−0,81 %	−1,11 %	1,43 %	−0,59 %
Current Ratio	1,58	1,58	1,68	1,96
Quick Ratio	2,78	2,77	2,83	3,18
Equity Ratio	0,65	0,65	0,61	0,63
Gross Profit Margin	4,56 %	4,83 %	6,46 %	3,35 %