BONORD EIENDOMSMEGLING AS

9404 HARSTAD

Finances

Share Ownership

Return on Equity

−79,47 %

Current Ratio

5,54

Debt-to-Equity Ratio

0,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 810 000	3 473 000	1 974 000	2 130 000
Net Income	−1 289 000	−562 000	−594 000	461 000
Total Assets	3 492 000	1 800 000	2 153 000	1 906 000
Total Equity	1 622 000	162 000	723 000	1 318 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 810 000	3 473 000	1 974 000	2 130 000
Expenditure	4 872 000	4 442 000	2 644 000	1 653 000
Operating Profit	−1 061 000	−968 000	−670 000	477 000
Financial Income	143 000	105 000	221 000	45 000
Financial Costs	38 000	32 000	145 000	5 000
Financial Balance	105 000	73 000	76 000	40 000
Earnings Before Tax	−956 000	−895 000	−594 000	517 000
Tax	334 000	−334 000	0	56 000
Net Income	−1 289 000	−562 000	−594 000	461 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	346 000	27 000	53 000
Total Current Assets	3 492 000	1 454 000	2 125 000	1 853 000
Total Assets	3 492 000	1 800 000	2 153 000	1 906 000
Total Retained Equity	−484 000	−679 000	−117 000	478 000
Total Equity	1 622 000	162 000	723 000	1 318 000
Total Long-Term Debt	1 239 000	1 006 000	0	0
Total Current Debt	630 000	632 000	1 429 000	588 000
Total Equity and Debt	3 492 000	1 800 000	2 153 000	1 906 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 810 000	3 473 000	1 974 000	2 130 000
Other Income	0	0	0	0
Revenue	3 810 000	3 473 000	1 974 000	2 130 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 167 000	3 118 000	1 470 000	1 044 000
Depreciation	12 000	15 000	14 000	3 000
Impairment	0	0	0	0
Expenditure	4 872 000	4 442 000	2 644 000	1 653 000
Operating Profit	−1 061 000	−968 000	−670 000	477 000
Financial Income	143 000	105 000	221 000	45 000
Financial Costs	38 000	32 000	145 000	5 000
Financial Balance	105 000	73 000	76 000	40 000
Dividends	0	0	0	0
Net Income	−1 289 000	−562 000	−594 000	461 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	334 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	12 000	27 000	53 000
Total Tangible Assets	0	12 000	27 000	53 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	346 000	27 000	53 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 332 000	1 014 000	1 819 000	941 000
Total Current Assets	3 492 000	1 454 000	2 125 000	1 853 000
Total Assets	3 492 000	1 800 000	2 153 000	1 906 000
Total Equity	1 622 000	162 000	723 000	1 318 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 239 000	1 006 000	0	0
Creditors	201 000	203 000	145 000	271 000
Unpaid Taxes	170 000	156 000	124 000	125 000
Dividends	0	0	0	0
Other Current Debt	259 000	273 000	160 000	135 000
Total Current Debt	630 000	632 000	1 429 000	588 000
Total Equity and Debt	3 492 000	1 800 000	2 153 000	1 906 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−79,47 %	−346,91 %	−82,16 %	34,98 %
Debt-to-Equity Ratio	0,76	6,21	0	0
Operating Profit Margin	−27,85 %	−27,87 %	−33,94 %	22,39 %
Current Ratio	5,54	2,3	1,49	3,15
Quick Ratio	5,54	2,3	1,49	3,15
Equity Ratio	0,46	0,09	0,34	0,69
Gross Profit Margin	100 %	100 %	100 %	100 %