BOTNHAMN BENSIN AS

9373 BOTNHAMN

Finances

Share Ownership

Return on Equity

17,77 %

Current Ratio

3,14

Debt-to-Equity Ratio

0,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 245 000	1 556 000	759 000	1 347 000
Net Income	290 000	262 000	78 000	15 000
Total Assets	2 939 000	2 729 000	509 000	529 000
Total Equity	1 632 000	1 343 000	430 000	352 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 245 000	1 556 000	759 000	1 347 000
Expenditure	2 832 000	1 207 000	661 000	1 323 000
Operating Profit	413 000	348 000	98 000	23 000
Financial Income	0	0	1 000	1 000
Financial Costs	42 000	16 000	−1 000	6 000
Financial Balance	−42 000	−16 000	2 000	−5 000
Earnings Before Tax	372 000	332 000	99 000	18 000
Tax	82 000	70 000	21 000	3 000
Net Income	290 000	262 000	78 000	15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 506 000	1 657 000	0	0
Total Current Assets	1 433 000	1 072 000	509 000	529 000
Total Assets	2 939 000	2 729 000	509 000	529 000
Total Retained Equity	717 000	428 000	165 000	87 000
Total Equity	1 632 000	1 343 000	430 000	352 000
Total Long-Term Debt	850 000	920 000	0	0
Total Current Debt	457 000	467 000	78 000	177 000
Total Equity and Debt	2 939 000	2 729 000	509 000	529 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 245 000	858 000	759 000	1 347 000
Other Income	0	698 000	0	0
Revenue	3 245 000	1 556 000	759 000	1 347 000
Cost of Goods Sold	2 555 000	934 000	613 000	1 228 000
Salary Costs	0	0	0	0
Depreciation	151 000	76 000	0	0
Impairment	0	0	0	0
Expenditure	2 832 000	1 207 000	661 000	1 323 000
Operating Profit	413 000	348 000	98 000	23 000
Financial Income	0	0	1 000	1 000
Financial Costs	42 000	16 000	−1 000	6 000
Financial Balance	−42 000	−16 000	2 000	−5 000
Dividends	0	0	0	0
Net Income	290 000	262 000	78 000	15 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	221 000	221 000	0	0
Machinery and Plant Facilities	1 285 000	0	0	0
Fixtures	0	1 436 000	0	0
Total Tangible Assets	1 506 000	1 657 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 506 000	1 657 000	0	0
Stock	390 000	328 000	0	122 000
Total Investments	0	0	0	0
Cash, Bank	1 000 000	677 000	508 000	402 000
Total Current Assets	1 433 000	1 072 000	509 000	529 000
Total Assets	2 939 000	2 729 000	509 000	529 000
Total Equity	1 632 000	1 343 000	430 000	352 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	850 000	920 000	0	0
Creditors	196 000	391 000	2 000	138 000
Unpaid Taxes	199 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	56 000	56 000	36 000
Total Current Debt	457 000	467 000	78 000	177 000
Total Equity and Debt	2 939 000	2 729 000	509 000	529 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,77 %	19,51 %	18,14 %	4,26 %
Debt-to-Equity Ratio	0,52	0,69	0	0
Operating Profit Margin	12,73 %	22,37 %	12,91 %	1,71 %
Current Ratio	3,14	2,3	6,53	2,99
Quick Ratio	21,39	7,71	6,53	9,62
Equity Ratio	0,56	0,49	0,84	0,67
Gross Profit Margin	21,26 %	39,97 %	19,24 %	8,83 %