BANKENES BOLIGMEGLER AS

1930 AURSKOG

Finances

Share Ownership

Return on Equity

18,14 %

Current Ratio

1,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	52 994 000	58 023 000	44 433 000	44 139 000
Net Income	1 120 000	6 098 000	4 767 000	2 746 000
Total Assets	18 815 000	23 260 000	19 381 000	14 982 000
Total Equity	6 175 000	6 170 000	6 162 000	6 146 000

Income (NOK)	2022	2021	2020	2019
Revenue	52 994 000	58 023 000	44 433 000	44 139 000
Expenditure	51 592 000	50 410 000	38 513 000	40 835 000
Operating Profit	1 401 000	7 613 000	5 920 000	3 305 000
Financial Income	313 000	389 000	362 000	333 000
Financial Costs	221 000	106 000	134 000	101 000
Financial Balance	92 000	283 000	228 000	232 000
Earnings Before Tax	1 494 000	7 896 000	6 148 000	3 536 000
Tax	374 000	1 798 000	1 382 000	791 000
Net Income	1 120 000	6 098 000	4 767 000	2 746 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 952 000	2 443 000	505 000	80 000
Total Current Assets	16 862 000	20 818 000	18 877 000	14 902 000
Total Assets	18 815 000	23 260 000	19 381 000	14 982 000
Total Retained Equity	85 000	80 000	72 000	56 000
Total Equity	6 175 000	6 170 000	6 162 000	6 146 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	12 640 000	17 091 000	13 219 000	8 837 000
Total Equity and Debt	18 815 000	23 260 000	19 381 000	14 982 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	52 994 000	58 023 000	44 433 000	44 139 000
Revenue	52 994 000	58 023 000	44 433 000	44 139 000
Cost of Goods Sold	14 057 000	11 964 000	8 480 000	10 200 000
Salary Costs	25 524 000	27 147 000	20 599 000	20 913 000
Depreciation	520 000	374 000	24 000	63 000
Impairment	0	0	0	0
Expenditure	51 592 000	50 410 000	38 513 000	40 835 000
Operating Profit	1 401 000	7 613 000	5 920 000	3 305 000
Financial Income	313 000	389 000	362 000	333 000
Financial Costs	221 000	106 000	134 000	101 000
Financial Balance	92 000	283 000	228 000	232 000
Dividends	1 114 000	6 090 000	4 750 000	2 741 000
Net Income	1 120 000	6 098 000	4 767 000	2 746 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	84 000	54 000	50 000	80 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 868 000	2 389 000	455 000	0
Total Tangible Assets	1 868 000	2 389 000	455 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 952 000	2 443 000	505 000	80 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 935 000	2 264 000	8 569 000	4 120 000
Total Current Assets	16 862 000	20 818 000	18 877 000	14 902 000
Total Assets	18 815 000	23 260 000	19 381 000	14 982 000
Total Equity	6 175 000	6 170 000	6 162 000	6 146 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 210 000	636 000	1 184 000	388 000
Unpaid Taxes	3 134 000	4 214 000	3 365 000	2 529 000
Dividends	1 114 000	6 090 000	4 750 000	2 741 000
Other Current Debt	2 610 000	3 238 000	2 570 000	2 386 000
Total Current Debt	12 640 000	17 091 000	13 219 000	8 837 000
Total Equity and Debt	18 815 000	23 260 000	19 381 000	14 982 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,14 %	98,83 %	77,36 %	44,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,64 %	13,12 %	13,32 %	7,49 %
Current Ratio	1,33	1,22	1,43	1,69
Quick Ratio	1,33	1,22	1,43	1,69
Equity Ratio	0,33	0,27	0,32	0,41
Gross Profit Margin	73,47 %	79,38 %	80,92 %	76,89 %