BUNESET BORETTSLAG

5417 STORD

Finances

Share Ownership

Return on Equity

5,39 %

Current Ratio

3,03

Debt-to-Equity Ratio

1,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 315 000	1 247 000	1 169 000	1 114 000
Net Income	330 000	435 000	399 000	121 000
Total Assets	12 853 000	12 858 000	12 775 000	12 761 000
Total Equity	6 127 000	5 797 000	5 362 000	4 963 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 315 000	1 247 000	1 169 000	1 114 000
Expenditure	873 000	749 000	687 000	866 000
Operating Profit	442 000	497 000	482 000	248 000
Financial Income	1 000	3 000	3 000	2 000
Financial Costs	−112 000	−62 000	−83 000	−126 000
Financial Balance	113 000	65 000	86 000	128 000
Earnings Before Tax	330 000	435 000	399 000	121 000
Tax	0	0	0	0
Net Income	330 000	435 000	399 000	121 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 521 000	12 521 000	12 521 000	12 521 000
Total Current Assets	333 000	337 000	254 000	240 000
Total Assets	12 853 000	12 858 000	12 775 000	12 761 000
Total Retained Equity	6 125 000	5 795 000	5 360 000	4 961 000
Total Equity	6 127 000	5 797 000	5 362 000	4 963 000
Total Long-Term Debt	6 616 000	6 983 000	7 350 000	7 716 000
Total Current Debt	110 000	78 000	63 000	81 000
Total Equity and Debt	12 853 000	12 858 000	12 775 000	12 761 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 315 000	1 247 000	1 169 000	1 114 000
Revenue	1 315 000	1 247 000	1 169 000	1 114 000
Cost of Goods Sold	0	0	0	0
Salary Costs	17 000	14 000	22 000	23 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	873 000	749 000	687 000	866 000
Operating Profit	442 000	497 000	482 000	248 000
Financial Income	1 000	3 000	3 000	2 000
Financial Costs	−112 000	−62 000	−83 000	−126 000
Financial Balance	113 000	65 000	86 000	128 000
Dividends	0	0	0	0
Net Income	330 000	435 000	399 000	121 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 521 000	12 521 000	12 521 000	12 521 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 521 000	12 521 000	12 521 000	12 521 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 521 000	12 521 000	12 521 000	12 521 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	333 000	337 000	252 000	240 000
Total Current Assets	333 000	337 000	254 000	240 000
Total Assets	12 853 000	12 858 000	12 775 000	12 761 000
Total Equity	6 127 000	5 797 000	5 362 000	4 963 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 616 000	6 983 000	7 350 000	7 716 000
Creditors	50 000	50 000	36 000	26 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	60 000	28 000	27 000	56 000
Total Current Debt	110 000	78 000	63 000	81 000
Total Equity and Debt	12 853 000	12 858 000	12 775 000	12 761 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,39 %	7,5 %	7,44 %	2,44 %
Debt-to-Equity Ratio	1,08	1,2	1,37	1,55
Operating Profit Margin	33,61 %	39,86 %	41,23 %	22,26 %
Current Ratio	3,03	4,32	4,03	2,96
Quick Ratio	3,03	4,32	4,03	2,96
Equity Ratio	0,48	0,45	0,42	0,39
Gross Profit Margin	100 %	100 %	100 %	100 %