BUNOR EIENDOM AS

2322 RIDABU

Finances

Return on Equity

70,05 %

Current Ratio

1,56

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	110 734 000	93 758 000	74 126 000	81 877 000
Net Income	16 008 000	12 757 000	8 550 000	9 508 000
Total Assets	55 376 000	52 180 000	42 196 000	41 750 000
Total Equity	22 852 000	20 844 000	20 687 000	24 137 000

Income (NOK)	2022	2021	2020	2019
Revenue	110 734 000	93 758 000	74 126 000	81 877 000
Expenditure	90 369 000	77 197 000	63 318 000	70 017 000
Operating Profit	20 364 000	16 561 000	10 808 000	11 859 000
Financial Income	769 000	305 000	531 000	533 000
Financial Costs	558 000	467 000	337 000	157 000
Financial Balance	211 000	−162 000	194 000	376 000
Earnings Before Tax	20 575 000	16 399 000	11 002 000	12 235 000
Tax	4 568 000	3 642 000	2 452 000	2 727 000
Net Income	16 008 000	12 757 000	8 550 000	9 508 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 930 000	6 151 000	6 890 000	7 418 000
Total Current Assets	49 446 000	46 029 000	35 306 000	34 332 000
Total Assets	55 376 000	52 180 000	42 196 000	41 750 000
Total Retained Equity	19 712 000	17 704 000	17 547 000	20 997 000
Total Equity	22 852 000	20 844 000	20 687 000	24 137 000
Total Long-Term Debt	776 000	1 031 000	1 084 000	1 089 000
Total Current Debt	31 747 000	30 305 000	20 425 000	16 523 000
Total Equity and Debt	55 376 000	52 180 000	42 196 000	41 750 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	110 266 000	93 068 000	73 617 000	81 378 000
Other Income	468 000	690 000	509 000	499 000
Revenue	110 734 000	93 758 000	74 126 000	81 877 000
Cost of Goods Sold	76 357 000	63 653 000	51 426 000	58 810 000
Salary Costs	6 409 000	6 333 000	5 361 000	5 667 000
Depreciation	539 000	790 000	836 000	777 000
Impairment	0	0	0	0
Expenditure	90 369 000	77 197 000	63 318 000	70 017 000
Operating Profit	20 364 000	16 561 000	10 808 000	11 859 000
Financial Income	769 000	305 000	531 000	533 000
Financial Costs	558 000	467 000	337 000	157 000
Financial Balance	211 000	−162 000	194 000	376 000
Dividends	14 000 000	12 600 000	12 000 000	9 000 000
Net Income	16 008 000	12 757 000	8 550 000	9 508 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	245 000	297 000	285 000	244 000
Real Eastate	4 675 000	4 878 000	5 082 000	5 285 000
Machinery and Plant Facilities	998 000	942 000	565 000	532 000
Fixtures	13 000	33 000	958 000	1 357 000
Total Tangible Assets	5 686 000	5 853 000	6 605 000	7 174 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 930 000	6 151 000	6 890 000	7 418 000
Stock	28 000	31 000	37 000	28 000
Total Investments	0	0	0	0
Cash, Bank	32 794 000	31 606 000	29 141 000	27 281 000
Total Current Assets	49 446 000	46 029 000	35 306 000	34 332 000
Total Assets	55 376 000	52 180 000	42 196 000	41 750 000
Total Equity	22 852 000	20 844 000	20 687 000	24 137 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	776 000	1 031 000	1 084 000	1 089 000
Creditors	2 315 000	1 866 000	418 000	568 000
Unpaid Taxes	5 959 000	4 397 000	3 228 000	2 629 000
Dividends	14 000 000	12 600 000	12 000 000	9 000 000
Other Current Debt	4 958 000	7 787 000	2 286 000	1 671 000
Total Current Debt	31 747 000	30 305 000	20 425 000	16 523 000
Total Equity and Debt	55 376 000	52 180 000	42 196 000	41 750 000

Financial indicators	2022	2021	2020	2019
Return on Equity	70,05 %	61,2 %	41,33 %	39,39 %
Debt-to-Equity Ratio	0,03	0,05	0,05	0,05
Operating Profit Margin	18,39 %	17,66 %	14,58 %	14,48 %
Current Ratio	1,56	1,52	1,73	2,08
Quick Ratio	1,56	1,52	1,73	2,08
Equity Ratio	0,41	0,4	0,49	0,58
Gross Profit Margin	31,04 %	32,11 %	30,62 %	28,17 %