BENEDICTE GUNDERSEN AS

1621 GRESSVIK

Finances

Share Ownership

Return on Equity

−7,55 %

Current Ratio

0,61

Debt-to-Equity Ratio

0,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 532 000	18 005 000	17 578 000	16 467 000
Net Income	−501 000	179 000	739 000	−310 000
Total Assets	16 702 000	18 013 000	17 903 000	17 512 000
Total Equity	6 632 000	7 133 000	6 954 000	6 215 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 532 000	18 005 000	17 578 000	16 467 000
Expenditure	18 048 000	17 672 000	16 475 000	16 699 000
Operating Profit	−515 000	334 000	1 104 000	−232 000
Financial Income	11 000	16 000	5 000	10 000
Financial Costs	129 000	105 000	156 000	169 000
Financial Balance	−118 000	−89 000	−151 000	−159 000
Earnings Before Tax	−634 000	245 000	952 000	−391 000
Tax	−133 000	66 000	213 000	−80 000
Net Income	−501 000	179 000	739 000	−310 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 375 000	14 692 000	15 033 000	15 388 000
Total Current Assets	2 327 000	3 321 000	2 870 000	2 124 000
Total Assets	16 702 000	18 013 000	17 903 000	17 512 000
Total Retained Equity	6 532 000	7 033 000	6 854 000	6 115 000
Total Equity	6 632 000	7 133 000	6 954 000	6 215 000
Total Long-Term Debt	6 269 000	6 863 000	7 374 000	7 708 000
Total Current Debt	3 800 000	4 017 000	3 575 000	3 589 000
Total Equity and Debt	16 702 000	18 013 000	17 903 000	17 512 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 306 000	3 185 000	0	0
Other Income	14 225 000	14 820 000	17 578 000	16 467 000
Revenue	17 532 000	18 005 000	17 578 000	16 467 000
Cost of Goods Sold	469 000	175 000	144 000	384 000
Salary Costs	14 173 000	14 429 000	13 161 000	13 129 000
Depreciation	482 000	473 000	493 000	491 000
Impairment	0	0	0	0
Expenditure	18 048 000	17 672 000	16 475 000	16 699 000
Operating Profit	−515 000	334 000	1 104 000	−232 000
Financial Income	11 000	16 000	5 000	10 000
Financial Costs	129 000	105 000	156 000	169 000
Financial Balance	−118 000	−89 000	−151 000	−159 000
Dividends	0	0	0	0
Net Income	−501 000	179 000	739 000	−310 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 077 000	9 364 000	9 650 000	9 936 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	5 298 000	5 328 000	5 383 000	5 451 000
Total Tangible Assets	14 375 000	14 692 000	15 033 000	15 388 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 375 000	14 692 000	15 033 000	15 388 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 828 000	2 993 000	2 314 000	1 949 000
Total Current Assets	2 327 000	3 321 000	2 870 000	2 124 000
Total Assets	16 702 000	18 013 000	17 903 000	17 512 000
Total Equity	6 632 000	7 133 000	6 954 000	6 215 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 269 000	6 863 000	7 374 000	7 708 000
Creditors	222 000	261 000	250 000	335 000
Unpaid Taxes	912 000	1 071 000	1 009 000	1 007 000
Dividends	0	0	0	0
Other Current Debt	2 667 000	2 571 000	2 230 000	2 247 000
Total Current Debt	3 800 000	4 017 000	3 575 000	3 589 000
Total Equity and Debt	16 702 000	18 013 000	17 903 000	17 512 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,55 %	2,51 %	10,63 %	−4,99 %
Debt-to-Equity Ratio	0,95	0,96	1,06	1,24
Operating Profit Margin	−2,94 %	1,86 %	6,28 %	−1,41 %
Current Ratio	0,61	0,83	0,8	0,59
Quick Ratio	0,61	0,83	0,8	0,59
Equity Ratio	0,4	0,4	0,39	0,35
Gross Profit Margin	97,32 %	99,03 %	99,18 %	97,67 %