BODIN ALLE BORETTSLAG TO

8011 BODØ

Finances

Share Ownership

Return on Equity

11,93 %

Current Ratio

5,83

Debt-to-Equity Ratio

8,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 483 000	1 426 000	1 388 000	1 388 000
Net Income	299 000	23 000	284 000	427 000
Total Assets	22 734 000	22 683 000	22 966 000	22 933 000
Total Equity	2 506 000	2 207 000	2 184 000	1 900 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 483 000	1 426 000	1 388 000	1 388 000
Expenditure	895 000	1 200 000	856 000	646 000
Operating Profit	588 000	216 000	532 000	743 000
Financial Income	6 000	1 000	3 000	7 000
Financial Costs	295 000	194 000	251 000	323 000
Financial Balance	−289 000	−193 000	−248 000	−316 000
Earnings Before Tax	299 000	33 000	284 000	427 000
Tax	0	0	0	0
Net Income	299 000	23 000	284 000	427 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 129 000	22 129 000	22 129 000	22 129 000
Total Current Assets	606 000	555 000	837 000	804 000
Total Assets	22 734 000	22 683 000	22 966 000	22 933 000
Total Retained Equity	2 505 000	2 206 000	2 182 000	1 899 000
Total Equity	2 506 000	2 207 000	2 184 000	1 900 000
Total Long-Term Debt	20 124 000	20 395 000	20 712 000	21 017 000
Total Current Debt	104 000	81 000	70 000	16 000
Total Equity and Debt	22 734 000	22 683 000	22 966 000	22 933 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 483 000	1 426 000	1 388 000	1 388 000
Revenue	1 483 000	1 426 000	1 388 000	1 388 000
Cost of Goods Sold	0	0	0	0
Salary Costs	38 000	38 000	32 000	3 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	895 000	1 200 000	856 000	646 000
Operating Profit	588 000	216 000	532 000	743 000
Financial Income	6 000	1 000	3 000	7 000
Financial Costs	295 000	194 000	251 000	323 000
Financial Balance	−289 000	−193 000	−248 000	−316 000
Dividends	0	0	0	0
Net Income	299 000	23 000	284 000	427 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 129 000	22 129 000	22 129 000	22 129 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	22 129 000	22 129 000	22 129 000	22 129 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 129 000	22 129 000	22 129 000	22 129 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	523 000	477 000	797 000	741 000
Total Current Assets	606 000	555 000	837 000	804 000
Total Assets	22 734 000	22 683 000	22 966 000	22 933 000
Total Equity	2 506 000	2 207 000	2 184 000	1 900 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 124 000	20 395 000	20 712 000	21 017 000
Creditors	102 000	80 000	69 000	13 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 000	1 000	1 000	3 000
Total Current Debt	104 000	81 000	70 000	16 000
Total Equity and Debt	22 734 000	22 683 000	22 966 000	22 933 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,93 %	1,04 %	13 %	22,47 %
Debt-to-Equity Ratio	8,03	9,24	9,48	11,06
Operating Profit Margin	39,65 %	15,15 %	38,33 %	53,53 %
Current Ratio	5,83	6,85	11,96	50,25
Quick Ratio	5,83	6,85	11,96	50,25
Equity Ratio	0,11	0,1	0,1	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %