BADSTUEN EIENDOM AS

2208 KONGSVINGER

Finances

Share Ownership

Return on Equity

11,32 %

Current Ratio

3,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	469 000	347 000	265 000	290 000
Net Income	213 000	170 000	99 000	81 000
Total Assets	5 712 000	5 323 000	5 661 000	5 693 000
Total Equity	1 882 000	1 669 000	1 500 000	1 400 000

Income (NOK)	2022	2021	2020	2019
Revenue	469 000	347 000	265 000	290 000
Expenditure	120 000	83 000	68 000	93 000
Operating Profit	349 000	264 000	197 000	197 000
Financial Income	0	0	0	0
Financial Costs	76 000	46 000	69 000	94 000
Financial Balance	−76 000	−46 000	−69 000	−94 000
Earnings Before Tax	273 000	218 000	128 000	104 000
Tax	60 000	48 000	28 000	23 000
Net Income	213 000	170 000	99 000	81 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 480 000	5 044 000	5 043 000	5 040 000
Total Current Assets	232 000	279 000	618 000	653 000
Total Assets	5 712 000	5 323 000	5 661 000	5 693 000
Total Retained Equity	1 082 000	869 000	699 000	600 000
Total Equity	1 882 000	1 669 000	1 500 000	1 400 000
Total Long-Term Debt	3 761 000	3 574 000	4 125 000	4 252 000
Total Current Debt	68 000	80 000	36 000	41 000
Total Equity and Debt	5 712 000	5 323 000	5 661 000	5 693 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	469 000	347 000	265 000	290 000
Revenue	469 000	347 000	265 000	290 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	24 000	25 000	16 000	19 000
Impairment	0	0	0	0
Expenditure	120 000	83 000	68 000	93 000
Operating Profit	349 000	264 000	197 000	197 000
Financial Income	0	0	0	0
Financial Costs	76 000	46 000	69 000	94 000
Financial Balance	−76 000	−46 000	−69 000	−94 000
Dividends	0	0	0	0
Net Income	213 000	170 000	99 000	81 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 460 000	5 000 000	5 000 000	5 000 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	20 000	44 000	43 000	40 000
Total Tangible Assets	5 480 000	5 044 000	5 043 000	5 040 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 480 000	5 044 000	5 043 000	5 040 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	122 000	274 000	616 000	615 000
Total Current Assets	232 000	279 000	618 000	653 000
Total Assets	5 712 000	5 323 000	5 661 000	5 693 000
Total Equity	1 882 000	1 669 000	1 500 000	1 400 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 761 000	3 574 000	4 125 000	4 252 000
Creditors	0	25 000	0	0
Unpaid Taxes	0	0	0	8 000
Dividends	0	0	0	0
Other Current Debt	2 000	2 000	2 000	3 000
Total Current Debt	68 000	80 000	36 000	41 000
Total Equity and Debt	5 712 000	5 323 000	5 661 000	5 693 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,32 %	10,19 %	6,6 %	5,79 %
Debt-to-Equity Ratio	2	2,14	2,75	3,04
Operating Profit Margin	74,41 %	76,08 %	74,34 %	67,93 %
Current Ratio	3,41	3,49	17,17	15,93
Quick Ratio	3,41	3,49	17,17	15,93
Equity Ratio	0,33	0,31	0,26	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %