BÅRDAR DANSEINSTITUTT AS

0160 OSLO

Finances

Share Ownership

Return on Equity

−29,38 %

Current Ratio

2,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 970 000	5 203 000	6 120 000	6 893 000
Net Income	−317 000	137 000	803 000	−129 000
Total Assets	1 994 000	2 334 000	1 793 000	1 541 000
Total Equity	1 079 000	1 396 000	1 259 000	456 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 970 000	5 203 000	6 120 000	6 893 000
Expenditure	6 285 000	5 019 000	5 228 000	7 022 000
Operating Profit	−316 000	184 000	892 000	−129 000
Financial Income	0	0	1 000	1 000
Financial Costs	1 000	0	31 000	1 000
Financial Balance	−1 000	0	−30 000	0
Earnings Before Tax	−317 000	184 000	862 000	−129 000
Tax	0	46 000	59 000	0
Net Income	−317 000	137 000	803 000	−129 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 000	26 000	65 000	133 000
Total Current Assets	1 981 000	2 308 000	1 728 000	1 408 000
Total Assets	1 994 000	2 334 000	1 793 000	1 541 000
Total Retained Equity	979 000	1 296 000	1 159 000	356 000
Total Equity	1 079 000	1 396 000	1 259 000	456 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	915 000	938 000	534 000	1 085 000
Total Equity and Debt	1 994 000	2 334 000	1 793 000	1 541 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 966 000	4 532 000	6 081 000	6 881 000
Other Income	4 000	670 000	38 000	12 000
Revenue	5 970 000	5 203 000	6 120 000	6 893 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 682 000	4 095 000	4 139 000	5 167 000
Depreciation	28 000	38 000	38 000	38 000
Impairment	0	0	0	0
Expenditure	6 285 000	5 019 000	5 228 000	7 022 000
Operating Profit	−316 000	184 000	892 000	−129 000
Financial Income	0	0	1 000	1 000
Financial Costs	1 000	0	31 000	1 000
Financial Balance	−1 000	0	−30 000	0
Dividends	0	0	0	0
Net Income	−317 000	137 000	803 000	−129 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	13 000	26 000	65 000	103 000
Total Tangible Assets	13 000	26 000	65 000	103 000
Total Fiancial Fixed Assets	0	0	0	30 000
Total Fixed Assets	13 000	26 000	65 000	133 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 575 000	2 248 000	1 711 000	1 364 000
Total Current Assets	1 981 000	2 308 000	1 728 000	1 408 000
Total Assets	1 994 000	2 334 000	1 793 000	1 541 000
Total Equity	1 079 000	1 396 000	1 259 000	456 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	69 000	0	2 000	452 000
Unpaid Taxes	246 000	241 000	205 000	297 000
Dividends	0	0	0	0
Other Current Debt	599 000	651 000	268 000	336 000
Total Current Debt	915 000	938 000	534 000	1 085 000
Total Equity and Debt	1 994 000	2 334 000	1 793 000	1 541 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−29,38 %	9,81 %	63,78 %	−28,29 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−5,29 %	3,54 %	14,58 %	−1,87 %
Current Ratio	2,17	2,46	3,24	1,3
Quick Ratio	2,17	2,46	3,24	1,3
Equity Ratio	0,54	0,6	0,7	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %