BENTSRUDVEIEN 17 AS

3183 HORTEN

Finances

Share Ownership

Return on Equity

466,67 %

Current Ratio

0,54

Debt-to-Equity Ratio

164,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 507 000	1 357 000	1 195 000	1 112 000
Net Income	476 000	192 000	29 000	244 000
Total Assets	18 005 000	18 440 000	18 106 000	17 699 000
Total Equity	102 000	300 000	108 000	253 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 507 000	1 357 000	1 195 000	1 112 000
Expenditure	534 000	809 000	886 000	476 000
Operating Profit	973 000	548 000	310 000	636 000
Financial Income	0	0	0	0
Financial Costs	308 000	251 000	229 000	281 000
Financial Balance	−308 000	−251 000	−229 000	−281 000
Earnings Before Tax	665 000	297 000	81 000	355 000
Tax	190 000	105 000	52 000	111 000
Net Income	476 000	192 000	29 000	244 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 390 000	17 733 000	17 929 000	16 764 000
Total Current Assets	616 000	707 000	178 000	935 000
Total Assets	18 005 000	18 440 000	18 106 000	17 699 000
Total Retained Equity	0	192 000	0	0
Total Equity	102 000	300 000	108 000	253 000
Total Long-Term Debt	16 763 000	17 446 000	17 477 000	16 667 000
Total Current Debt	1 140 000	694 000	521 000	779 000
Total Equity and Debt	18 005 000	18 440 000	18 106 000	17 699 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 507 000	1 357 000	1 195 000	1 112 000
Revenue	1 507 000	1 357 000	1 195 000	1 112 000
Cost of Goods Sold	78 000	49 000	2 000	0
Salary Costs	0	0	0	0
Depreciation	386 000	386 000	379 000	356 000
Impairment	0	0	0	0
Expenditure	534 000	809 000	886 000	476 000
Operating Profit	973 000	548 000	310 000	636 000
Financial Income	0	0	0	0
Financial Costs	308 000	251 000	229 000	281 000
Financial Balance	−308 000	−251 000	−229 000	−281 000
Dividends	0	0	0	0
Net Income	476 000	192 000	29 000	244 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	17 322 000	17 635 000	17 801 000	16 764 000
Machinery and Plant Facilities	68 000	98 000	128 000	0
Fixtures	0	0	0	0
Total Tangible Assets	17 390 000	17 733 000	17 929 000	16 764 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 390 000	17 733 000	17 929 000	16 764 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	376 000	481 000	32 000	706 000
Total Current Assets	616 000	707 000	178 000	935 000
Total Assets	18 005 000	18 440 000	18 106 000	17 699 000
Total Equity	102 000	300 000	108 000	253 000
Short-Term Group Debt	863 000	0	0	0
Total Long-Term Debt	16 763 000	17 446 000	17 477 000	16 667 000
Creditors	16 000	384 000	251 000	3 000
Unpaid Taxes	59 000	0	26 000	40 000
Dividends	0	0	0	0
Other Current Debt	201 000	205 000	244 000	736 000
Total Current Debt	1 140 000	694 000	521 000	779 000
Total Equity and Debt	18 005 000	18 440 000	18 106 000	17 699 000

Financial indicators	2022	2021	2020	2019
Return on Equity	466,67 %	64 %	26,85 %	96,44 %
Debt-to-Equity Ratio	164,34	58,15	161,82	65,88
Operating Profit Margin	64,57 %	40,38 %	25,94 %	57,19 %
Current Ratio	0,54	1,02	0,34	1,2
Quick Ratio	0,54	1,02	0,34	1,2
Equity Ratio	0,01	0,02	0,01	0,01
Gross Profit Margin	94,82 %	96,39 %	99,83 %	100 %