BODIN ALLE BORETTSLAG TRE

8011 BODØ

Finances

Share Ownership

Return on Equity

13,38 %

Current Ratio

12,79

Debt-to-Equity Ratio

5,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 500 000	1 491 000	1 483 000	1 442 000
Net Income	416 000	784 000	659 000	198 000
Total Assets	21 245 000	21 176 000	20 747 000	20 427 000
Total Equity	3 109 000	2 692 000	1 908 000	1 250 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 500 000	1 491 000	1 483 000	1 442 000
Expenditure	840 000	526 000	601 000	959 000
Operating Profit	661 000	954 000	881 000	484 000
Financial Income	15 000	2 000	2 000	5 000
Financial Costs	260 000	172 000	224 000	290 000
Financial Balance	−245 000	−170 000	−222 000	−285 000
Earnings Before Tax	416 000	794 000	659 000	198 000
Tax	0	0	0	0
Net Income	416 000	784 000	659 000	198 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 837 000	19 837 000	19 837 000	19 837 000
Total Current Assets	1 407 000	1 338 000	909 000	590 000
Total Assets	21 245 000	21 176 000	20 747 000	20 427 000
Total Retained Equity	3 107 000	2 691 000	1 907 000	1 248 000
Total Equity	3 109 000	2 692 000	1 908 000	1 250 000
Total Long-Term Debt	18 026 000	18 342 000	18 701 000	19 046 000
Total Current Debt	110 000	142 000	137 000	131 000
Total Equity and Debt	21 245 000	21 176 000	20 747 000	20 427 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 500 000	1 491 000	1 483 000	1 442 000
Revenue	1 500 000	1 491 000	1 483 000	1 442 000
Cost of Goods Sold	0	0	0	0
Salary Costs	37 000	18 000	31 000	42 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	840 000	526 000	601 000	959 000
Operating Profit	661 000	954 000	881 000	484 000
Financial Income	15 000	2 000	2 000	5 000
Financial Costs	260 000	172 000	224 000	290 000
Financial Balance	−245 000	−170 000	−222 000	−285 000
Dividends	0	0	0	0
Net Income	416 000	784 000	659 000	198 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	19 837 000	19 837 000	19 837 000	19 837 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	19 837 000	19 837 000	19 837 000	19 837 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 837 000	19 837 000	19 837 000	19 837 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 269 000	1 208 000	786 000	465 000
Total Current Assets	1 407 000	1 338 000	909 000	590 000
Total Assets	21 245 000	21 176 000	20 747 000	20 427 000
Total Equity	3 109 000	2 692 000	1 908 000	1 250 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 026 000	18 342 000	18 701 000	19 046 000
Creditors	101 000	133 000	136 000	117 000
Unpaid Taxes	8 000	8 000	0	0
Dividends	0	0	0	0
Other Current Debt	2 000	1 000	1 000	14 000
Total Current Debt	110 000	142 000	137 000	131 000
Total Equity and Debt	21 245 000	21 176 000	20 747 000	20 427 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,38 %	29,12 %	34,54 %	15,84 %
Debt-to-Equity Ratio	5,8	6,81	9,8	15,24
Operating Profit Margin	44,07 %	63,98 %	59,41 %	33,56 %
Current Ratio	12,79	9,42	6,64	4,5
Quick Ratio	12,79	9,42	6,64	4,5
Equity Ratio	0,15	0,13	0,09	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %