BODØ EIENDOM AS

8006 BODØ

Finances

Return on Equity

0,56 %

Current Ratio

83,05

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	90 000	−10 000	5 444 000	1 772 000
Net Income	160 000	553 000	579 000	381 000
Total Assets	35 375 000	31 238 000	30 699 000	34 661 000
Total Equity	28 454 000	28 294 000	27 742 000	27 162 000

Income (NOK)	2022	2021	2020	2019
Revenue	90 000	−10 000	5 444 000	1 772 000
Expenditure	452 000	162 000	3 583 000	1 697 000
Operating Profit	−362 000	−172 000	1 862 000	75 000
Financial Income	945 000	725 000	488 000	328 000
Financial Costs	423 000	0	1 770 000	22 000
Financial Balance	522 000	725 000	−1 282 000	306 000
Earnings Before Tax	160 000	553 000	579 000	381 000
Tax	0	0	0	0
Net Income	160 000	553 000	579 000	381 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 558 000	24 407 000	26 471 000	31 186 000
Total Current Assets	4 817 000	6 831 000	4 229 000	3 474 000
Total Assets	35 375 000	31 238 000	30 699 000	34 661 000
Total Retained Equity	21 237 000	21 077 000	20 524 000	19 945 000
Total Equity	28 454 000	28 294 000	27 742 000	27 162 000
Total Long-Term Debt	6 863 000	2 933 000	2 933 000	7 417 000
Total Current Debt	58 000	10 000	25 000	81 000
Total Equity and Debt	35 375 000	31 238 000	30 699 000	34 661 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	90 000	−10 000	5 444 000	1 741 000
Other Income	0	0	0	31 000
Revenue	90 000	−10 000	5 444 000	1 772 000
Cost of Goods Sold	0	0	3 224 000	1 056 000
Salary Costs	0	0	36 000	18 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	452 000	162 000	3 583 000	1 697 000
Operating Profit	−362 000	−172 000	1 862 000	75 000
Financial Income	945 000	725 000	488 000	328 000
Financial Costs	423 000	0	1 770 000	22 000
Financial Balance	522 000	725 000	−1 282 000	306 000
Dividends	0	0	0	0
Net Income	160 000	553 000	579 000	381 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 090 000	0	0	7 598 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 090 000	0	0	7 598 000
Total Fiancial Fixed Assets	25 468 000	24 407 000	26 471 000	23 588 000
Total Fixed Assets	30 558 000	24 407 000	26 471 000	31 186 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 265 000	3 540 000	4 187 000	3 427 000
Total Current Assets	4 817 000	6 831 000	4 229 000	3 474 000
Total Assets	35 375 000	31 238 000	30 699 000	34 661 000
Total Equity	28 454 000	28 294 000	27 742 000	27 162 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 863 000	2 933 000	2 933 000	7 417 000
Creditors	48 000	10 000	13 000	63 000
Unpaid Taxes	0	0	1 000	9 000
Dividends	0	0	0	0
Other Current Debt	10 000	0	10 000	8 000
Total Current Debt	58 000	10 000	25 000	81 000
Total Equity and Debt	35 375 000	31 238 000	30 699 000	34 661 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,56 %	1,95 %	2,09 %	1,4 %
Debt-to-Equity Ratio	0,24	0,1	0,11	0,27
Operating Profit Margin	−402,22 %	1 720 %	34,2 %	4,23 %
Current Ratio	83,05	683,1	169,16	42,89
Quick Ratio	83,05	683,1	169,16	42,89
Equity Ratio	0,8	0,91	0,9	0,78
Gross Profit Margin	100 %	100 %	40,78 %	40,41 %