VD EIENDOM BODØ AS

8012 BODØ

Finances

Share Ownership

Return on Equity

146,31 %

Current Ratio

2,78

Debt-to-Equity Ratio

46,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 840 000	4 622 000	4 303 000	4 592 000
Net Income	1 466 000	1 352 000	1 010 000	785 000
Total Assets	51 328 000	52 045 000	43 538 000	53 518 000
Total Equity	1 002 000	1 002 000	5 786 000	14 399 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 840 000	4 622 000	4 303 000	4 592 000
Expenditure	1 420 000	1 721 000	1 749 000	2 323 000
Operating Profit	3 421 000	2 901 000	2 553 000	2 269 000
Financial Income	221 000	74 000	0	274 000
Financial Costs	1 763 000	1 242 000	1 258 000	1 538 000
Financial Balance	−1 542 000	−1 168 000	−1 258 000	−1 264 000
Earnings Before Tax	1 879 000	1 733 000	1 295 000	1 006 000
Tax	413 000	381 000	285 000	221 000
Net Income	1 466 000	1 352 000	1 010 000	785 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	41 018 000	42 260 000	43 502 000	53 478 000
Total Current Assets	10 309 000	9 785 000	35 000	39 000
Total Assets	51 328 000	52 045 000	43 538 000	53 518 000
Total Retained Equity	2 000	2 000	1 010 000	6 656 000
Total Equity	1 002 000	1 002 000	5 786 000	14 399 000
Total Long-Term Debt	46 615 000	49 011 000	37 078 000	37 926 000
Total Current Debt	3 710 000	2 033 000	674 000	1 192 000
Total Equity and Debt	51 328 000	52 045 000	43 538 000	53 518 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 840 000	4 622 000	4 303 000	4 592 000
Revenue	4 840 000	4 622 000	4 303 000	4 592 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	171 000
Depreciation	1 242 000	1 242 000	1 241 000	1 480 000
Impairment	0	0	0	0
Expenditure	1 420 000	1 721 000	1 749 000	2 323 000
Operating Profit	3 421 000	2 901 000	2 553 000	2 269 000
Financial Income	221 000	74 000	0	274 000
Financial Costs	1 763 000	1 242 000	1 258 000	1 538 000
Financial Balance	−1 542 000	−1 168 000	−1 258 000	−1 264 000
Dividends	1 465 000	6 136 000	0	0
Net Income	1 466 000	1 352 000	1 010 000	785 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	41 018 000	42 260 000	35 167 000	36 861 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	8 335 000	9 082 000
Total Tangible Assets	41 018 000	42 260 000	43 502 000	45 944 000
Total Fiancial Fixed Assets	0	0	0	7 535 000
Total Fixed Assets	41 018 000	42 260 000	43 502 000	53 478 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 574 000	0	35 000	0
Total Current Assets	10 309 000	9 785 000	35 000	39 000
Total Assets	51 328 000	52 045 000	43 538 000	53 518 000
Total Equity	1 002 000	1 002 000	5 786 000	14 399 000
Short-Term Group Debt	1 350 000	0	0	0
Total Long-Term Debt	46 615 000	49 011 000	37 078 000	37 926 000
Creditors	0	16 000	11 000	267 000
Unpaid Taxes	198 000	177 000	240 000	0
Dividends	1 465 000	6 136 000	0	0
Other Current Debt	338 000	185 000	240 000	893 000
Total Current Debt	3 710 000	2 033 000	674 000	1 192 000
Total Equity and Debt	51 328 000	52 045 000	43 538 000	53 518 000

Financial indicators	2022	2021	2020	2019
Return on Equity	146,31 %	134,93 %	17,46 %	5,45 %
Debt-to-Equity Ratio	46,52	48,91	6,41	2,63
Operating Profit Margin	70,68 %	62,77 %	59,33 %	49,41 %
Current Ratio	2,78	4,81	0,05	0,03
Quick Ratio	2,78	4,81	0,05	0,03
Equity Ratio	0,02	0,02	0,13	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %