BODØ PROSJEKT AS

8013 BODØ

Finances

Share Ownership

Return on Equity

−5,36 %

Current Ratio

4,4

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	42 000
Net Income	−408 000	−1 000	−233 000	177 000
Total Assets	8 276 000	8 026 000	5 401 000	5 372 000
Total Equity	7 619 000	8 026 000	50 000	283 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	42 000
Expenditure	408 000	1 000	10 000	29 000
Operating Profit	−408 000	−1 000	−10 000	14 000
Financial Income	0	0	0	0
Financial Costs	0	0	273 000	−214 000
Financial Balance	0	0	−273 000	214 000
Earnings Before Tax	−408 000	−1 000	−283 000	228 000
Tax	0	0	−50 000	50 000
Net Income	−408 000	−1 000	−233 000	177 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 025 000	8 025 000	5 350 000	5 350 000
Total Current Assets	251 000	1 000	51 000	22 000
Total Assets	8 276 000	8 026 000	5 401 000	5 372 000
Total Retained Equity	−459 000	−51 000	−50 000	183 000
Total Equity	7 619 000	8 026 000	50 000	283 000
Total Long-Term Debt	600 000	0	5 351 000	5 038 000
Total Current Debt	57 000	0	0	50 000
Total Equity and Debt	8 276 000	8 026 000	5 401 000	5 372 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	42 000
Revenue	0	0	0	42 000
Cost of Goods Sold	181 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	408 000	1 000	10 000	29 000
Operating Profit	−408 000	−1 000	−10 000	14 000
Financial Income	0	0	0	0
Financial Costs	0	0	273 000	−214 000
Financial Balance	0	0	−273 000	214 000
Dividends	0	0	0	0
Net Income	−408 000	−1 000	−233 000	177 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 025 000	8 025 000	5 350 000	5 350 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 025 000	8 025 000	5 350 000	5 350 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 025 000	8 025 000	5 350 000	5 350 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	251 000	1 000	1 000	22 000
Total Current Assets	251 000	1 000	51 000	22 000
Total Assets	8 276 000	8 026 000	5 401 000	5 372 000
Total Equity	7 619 000	8 026 000	50 000	283 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	600 000	0	5 351 000	5 038 000
Creditors	57 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	57 000	0	0	50 000
Total Equity and Debt	8 276 000	8 026 000	5 401 000	5 372 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,36 %	−0,01 %	−466 %	62,54 %
Debt-to-Equity Ratio	0,08	0	107,02	17,8
Operating Profit Margin	-	-	-	33,33 %
Current Ratio	4,4	-	-	0,44
Quick Ratio	4,4	-	-	0,44
Equity Ratio	0,92	1	0,01	0,05
Gross Profit Margin	-	-	-	100 %