BADET DA

0661 OSLO

Finances

Share Ownership

Return on Equity

69,48 %

Current Ratio

0,16

Debt-to-Equity Ratio

2,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 352 000	6 062 000	6 019 000	5 906 000
Net Income	4 937 000	4 800 000	5 302 000	4 930 000
Total Assets	26 631 000	26 888 000	27 170 000	27 602 000
Total Equity	7 106 000	10 209 000	12 990 000	15 219 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 352 000	6 062 000	6 019 000	5 906 000
Expenditure	441 000	590 000	492 000	422 000
Operating Profit	5 911 000	5 471 000	5 526 000	5 484 000
Financial Income	73 000	0	0	35 000
Financial Costs	1 046 000	671 000	224 000	589 000
Financial Balance	−973 000	−671 000	−224 000	−554 000
Earnings Before Tax	4 937 000	4 800 000	5 302 000	4 930 000
Tax	0	0	0	0
Net Income	4 937 000	4 800 000	5 302 000	4 930 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 537 000	26 853 000	27 169 000	27 485 000
Total Current Assets	95 000	35 000	1 000	117 000
Total Assets	26 631 000	26 888 000	27 170 000	27 602 000
Total Retained Equity	7 106 000	10 209 000	12 990 000	15 219 000
Total Equity	7 106 000	10 209 000	12 990 000	15 219 000
Total Long-Term Debt	18 931 000	0	0	0
Total Current Debt	594 000	16 678 000	14 180 000	12 383 000
Total Equity and Debt	26 631 000	26 888 000	27 170 000	27 602 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	6 352 000	6 062 000	6 019 000	5 906 000
Revenue	6 352 000	6 062 000	6 019 000	5 906 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	316 000	316 000	316 000	316 000
Impairment	0	0	0	0
Expenditure	441 000	590 000	492 000	422 000
Operating Profit	5 911 000	5 471 000	5 526 000	5 484 000
Financial Income	73 000	0	0	35 000
Financial Costs	1 046 000	671 000	224 000	589 000
Financial Balance	−973 000	−671 000	−224 000	−554 000
Dividends	0	0	0	0
Net Income	4 937 000	4 800 000	5 302 000	4 930 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	26 537 000	26 853 000	27 169 000	27 485 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	26 537 000	26 853 000	27 169 000	27 485 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 537 000	26 853 000	27 169 000	27 485 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	95 000	34 000	1 000	117 000
Total Current Assets	95 000	35 000	1 000	117 000
Total Assets	26 631 000	26 888 000	27 170 000	27 602 000
Total Equity	7 106 000	10 209 000	12 990 000	15 219 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 931 000	0	0	0
Creditors	71 000	53 000	74 000	37 000
Unpaid Taxes	518 000	495 000	487 000	243 000
Dividends	0	0	0	0
Other Current Debt	5 000	16 130 000	13 619 000	12 103 000
Total Current Debt	594 000	16 678 000	14 180 000	12 383 000
Total Equity and Debt	26 631 000	26 888 000	27 170 000	27 602 000

Financial indicators	2022	2021	2020	2019
Return on Equity	69,48 %	47,02 %	40,82 %	32,39 %
Debt-to-Equity Ratio	2,66	0	0	0
Operating Profit Margin	93,06 %	90,25 %	91,81 %	92,85 %
Current Ratio	0,16	0	0	0,01
Quick Ratio	0,16	0	0	0,01
Equity Ratio	0,27	0,38	0,48	0,55
Gross Profit Margin	100 %	100 %	100 %	100 %