BØNSDALEN EIENDOM AS

2073 BØN

Finances

Share Ownership

Return on Equity

1,69 %

Current Ratio

6,38

Debt-to-Equity Ratio

0,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 055 000	6 489 000	1 874 000	1 264 000
Net Income	196 000	4 188 000	533 000	2 701 000
Total Assets	15 489 000	16 780 000	11 829 000	12 017 000
Total Equity	11 631 000	11 435 000	8 747 000	8 214 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 055 000	6 489 000	1 874 000	1 264 000
Expenditure	1 774 000	1 073 000	1 121 000	1 148 000
Operating Profit	281 000	5 416 000	753 000	116 000
Financial Income	82 000	23 000	33 000	2 725 000
Financial Costs	111 000	90 000	105 000	131 000
Financial Balance	−29 000	−67 000	−72 000	2 594 000
Earnings Before Tax	251 000	5 349 000	681 000	2 709 000
Tax	55 000	1 161 000	148 000	8 000
Net Income	196 000	4 188 000	533 000	2 701 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 350 000	7 067 000	8 326 000	8 680 000
Total Current Assets	8 139 000	9 713 000	3 503 000	3 338 000
Total Assets	15 489 000	16 780 000	11 829 000	12 017 000
Total Retained Equity	11 574 000	11 378 000	8 690 000	8 157 000
Total Equity	11 631 000	11 435 000	8 747 000	8 214 000
Total Long-Term Debt	2 582 000	4 004 000	2 789 000	3 422 000
Total Current Debt	1 276 000	1 341 000	293 000	382 000
Total Equity and Debt	15 489 000	16 780 000	11 829 000	12 017 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 629 000	1 941 000	1 240 000	1 236 000
Other Income	426 000	4 548 000	635 000	28 000
Revenue	2 055 000	6 489 000	1 874 000	1 264 000
Cost of Goods Sold	10 000	36 000	90 000	16 000
Salary Costs	1 021 000	393 000	293 000	416 000
Depreciation	288 000	230 000	347 000	334 000
Impairment	0	0	0	0
Expenditure	1 774 000	1 073 000	1 121 000	1 148 000
Operating Profit	281 000	5 416 000	753 000	116 000
Financial Income	82 000	23 000	33 000	2 725 000
Financial Costs	111 000	90 000	105 000	131 000
Financial Balance	−29 000	−67 000	−72 000	2 594 000
Dividends	0	1 500 000	0	0
Net Income	196 000	4 188 000	533 000	2 701 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	72 000	79 000
Real Eastate	6 787 000	6 967 000	8 136 000	8 465 000
Machinery and Plant Facilities	83 000	101 000	118 000	136 000
Fixtures	480 000	0	0	0
Total Tangible Assets	7 350 000	7 067 000	8 254 000	8 600 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 350 000	7 067 000	8 326 000	8 680 000
Stock	0	0	0	59 000
Total Investments	0	0	0	0
Cash, Bank	7 974 000	9 326 000	3 492 000	3 223 000
Total Current Assets	8 139 000	9 713 000	3 503 000	3 338 000
Total Assets	15 489 000	16 780 000	11 829 000	12 017 000
Total Equity	11 631 000	11 435 000	8 747 000	8 214 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 582 000	4 004 000	2 789 000	3 422 000
Creditors	78 000	15 000	29 000	51 000
Unpaid Taxes	709 000	225 000	91 000	33 000
Dividends	0	1 500 000	0	0
Other Current Debt	254 000	571 000	33 000	251 000
Total Current Debt	1 276 000	1 341 000	293 000	382 000
Total Equity and Debt	15 489 000	16 780 000	11 829 000	12 017 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,69 %	36,62 %	6,09 %	32,88 %
Debt-to-Equity Ratio	0,22	0,35	0,32	0,42
Operating Profit Margin	13,67 %	83,46 %	40,18 %	9,18 %
Current Ratio	6,38	7,24	11,96	8,74
Quick Ratio	6,38	7,24	11,96	10,33
Equity Ratio	0,75	0,68	0,74	0,68
Gross Profit Margin	99,51 %	99,45 %	95,2 %	98,73 %