BPA DRIFT AS

1792 TISTEDAL

Finances

Share Ownership

Return on Equity

−220,55 %

Current Ratio

0,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 406 000	7 570 000	7 182 000	7 291 000
Net Income	−880 000	1 010 000	−808 000	−138 000
Total Assets	2 352 000	3 392 000	2 515 000	2 725 000
Total Equity	399 000	1 279 000	269 000	1 077 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 406 000	7 570 000	7 182 000	7 291 000
Expenditure	8 541 000	6 279 000	8 217 000	7 469 000
Operating Profit	−1 135 000	1 291 000	−1 036 000	−178 000
Financial Income	7 000	4 000	4 000	4 000
Financial Costs	0	1 000	0	0
Financial Balance	7 000	3 000	4 000	4 000
Earnings Before Tax	−1 128 000	1 295 000	−1 031 000	−174 000
Tax	−248 000	285 000	−224 000	−36 000
Net Income	−880 000	1 010 000	−808 000	−138 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 943 000	1 743 000	1 905 000	2 216 000
Total Current Assets	408 000	1 649 000	610 000	509 000
Total Assets	2 352 000	3 392 000	2 515 000	2 725 000
Total Retained Equity	299 000	1 179 000	169 000	977 000
Total Equity	399 000	1 279 000	269 000	1 077 000
Total Long-Term Debt	0	46 000	0	0
Total Current Debt	1 953 000	2 067 000	2 246 000	1 648 000
Total Equity and Debt	2 352 000	3 392 000	2 515 000	2 725 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	91 000	85 000	59 000	65 000
Other Income	7 315 000	7 485 000	7 123 000	7 226 000
Revenue	7 406 000	7 570 000	7 182 000	7 291 000
Cost of Goods Sold	82 000	43 000	41 000	31 000
Salary Costs	5 666 000	4 479 000	6 367 000	5 554 000
Depreciation	620 000	718 000	917 000	931 000
Impairment	0	0	0	0
Expenditure	8 541 000	6 279 000	8 217 000	7 469 000
Operating Profit	−1 135 000	1 291 000	−1 036 000	−178 000
Financial Income	7 000	4 000	4 000	4 000
Financial Costs	0	1 000	0	0
Financial Balance	7 000	3 000	4 000	4 000
Dividends	0	0	0	0
Net Income	−880 000	1 010 000	−808 000	−138 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	202 000	0	108 000	5 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 741 000	1 743 000	1 797 000	2 211 000
Total Tangible Assets	1 741 000	1 743 000	1 797 000	2 211 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 943 000	1 743 000	1 905 000	2 216 000
Stock	22 000	11 000	0	0
Total Investments	0	0	0	0
Cash, Bank	364 000	1 629 000	378 000	355 000
Total Current Assets	408 000	1 649 000	610 000	509 000
Total Assets	2 352 000	3 392 000	2 515 000	2 725 000
Total Equity	399 000	1 279 000	269 000	1 077 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	46 000	0	0
Creditors	43 000	158 000	253 000	7 000
Unpaid Taxes	430 000	341 000	360 000	377 000
Dividends	0	0	0	0
Other Current Debt	1 480 000	1 437 000	1 633 000	1 264 000
Total Current Debt	1 953 000	2 067 000	2 246 000	1 648 000
Total Equity and Debt	2 352 000	3 392 000	2 515 000	2 725 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−220,55 %	78,97 %	−300,37 %	−12,81 %
Debt-to-Equity Ratio	0	0,04	0	0
Operating Profit Margin	−15,33 %	17,05 %	−14,42 %	−2,44 %
Current Ratio	0,21	0,8	0,27	0,31
Quick Ratio	0,21	0,8	0,27	0,31
Equity Ratio	0,17	0,38	0,11	0,4
Gross Profit Margin	98,89 %	99,43 %	99,43 %	99,57 %