BONDELIA I BORETTSLAG

2815 GJØVIK

Finances

Share Ownership

Return on Equity

5,56 %

Current Ratio

5,62

Debt-to-Equity Ratio

1,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 821 000	1 791 000	1 768 000	1 750 000
Net Income	520 000	845 000	792 000	758 000
Total Assets	19 089 000	19 337 000	19 177 000	19 046 000
Total Equity	9 351 000	8 831 000	7 986 000	7 194 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 821 000	1 791 000	1 768 000	1 750 000
Expenditure	1 054 000	677 000	688 000	688 000
Operating Profit	767 000	1 114 000	1 080 000	1 062 000
Financial Income	10 000	9 000	10 000	17 000
Financial Costs	257 000	278 000	299 000	321 000
Financial Balance	−247 000	−269 000	−289 000	−304 000
Earnings Before Tax	520 000	845 000	792 000	758 000
Tax	0	0	0	0
Net Income	520 000	845 000	792 000	758 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 409 000	18 447 000	18 484 000	18 453 000
Total Current Assets	680 000	890 000	693 000	593 000
Total Assets	19 089 000	19 337 000	19 177 000	19 046 000
Total Retained Equity	9 349 000	8 829 000	7 984 000	7 192 000
Total Equity	9 351 000	8 831 000	7 986 000	7 194 000
Total Long-Term Debt	9 617 000	10 335 000	11 032 000	11 709 000
Total Current Debt	121 000	170 000	159 000	143 000
Total Equity and Debt	19 089 000	19 337 000	19 177 000	19 046 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 821 000	1 791 000	1 768 000	1 750 000
Revenue	1 821 000	1 791 000	1 768 000	1 750 000
Cost of Goods Sold	0	0	0	0
Salary Costs	48 000	49 000	68 000	56 000
Depreciation	37 000	37 000	32 000	28 000
Impairment	0	0	0	0
Expenditure	1 054 000	677 000	688 000	688 000
Operating Profit	767 000	1 114 000	1 080 000	1 062 000
Financial Income	10 000	9 000	10 000	17 000
Financial Costs	257 000	278 000	299 000	321 000
Financial Balance	−247 000	−269 000	−289 000	−304 000
Dividends	0	0	0	0
Net Income	520 000	845 000	792 000	758 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 311 000	18 447 000	18 484 000	18 453 000
Machinery and Plant Facilities	98 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	18 409 000	18 447 000	18 484 000	18 453 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 409 000	18 447 000	18 484 000	18 453 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	517 000	769 000	566 000	484 000
Total Current Assets	680 000	890 000	693 000	593 000
Total Assets	19 089 000	19 337 000	19 177 000	19 046 000
Total Equity	9 351 000	8 831 000	7 986 000	7 194 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 617 000	10 335 000	11 032 000	11 709 000
Creditors	117 000	169 000	141 000	140 000
Unpaid Taxes	3 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	2 000	18 000	3 000
Total Current Debt	121 000	170 000	159 000	143 000
Total Equity and Debt	19 089 000	19 337 000	19 177 000	19 046 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,56 %	9,57 %	9,92 %	10,54 %
Debt-to-Equity Ratio	1,03	1,17	1,38	1,63
Operating Profit Margin	42,12 %	62,2 %	61,09 %	60,69 %
Current Ratio	5,62	5,24	4,36	4,15
Quick Ratio	5,62	5,24	4,36	4,15
Equity Ratio	0,49	0,46	0,42	0,38
Gross Profit Margin	100 %	100 %	100 %	100 %