BODØ BUTIKKEIENDOM AS

3511 HØNEFOSS

Finances

Share Ownership

Return on Equity

12,93 %

Current Ratio

0,31

Debt-to-Equity Ratio

1,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 633 000	2 543 000	2 501 000	2 456 000
Net Income	1 095 000	1 141 000	856 000	953 000
Total Assets	23 640 000	25 079 000	27 955 000	27 211 000
Total Equity	8 469 000	8 433 000	8 369 000	8 273 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 633 000	2 543 000	2 501 000	2 456 000
Expenditure	823 000	780 000	832 000	774 000
Operating Profit	1 810 000	1 763 000	1 669 000	1 681 000
Financial Income	0	0	0	0
Financial Costs	407 000	300 000	572 000	459 000
Financial Balance	−407 000	−300 000	−572 000	−459 000
Earnings Before Tax	1 403 000	1 463 000	1 097 000	1 222 000
Tax	309 000	322 000	241 000	269 000
Net Income	1 095 000	1 141 000	856 000	953 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 182 000	23 704 000	24 183 000	24 706 000
Total Current Assets	458 000	1 375 000	3 771 000	2 505 000
Total Assets	23 640 000	25 079 000	27 955 000	27 211 000
Total Retained Equity	1 174 000	1 138 000	1 074 000	978 000
Total Equity	8 469 000	8 433 000	8 369 000	8 273 000
Total Long-Term Debt	13 695 000	15 147 000	18 502 000	17 778 000
Total Current Debt	1 476 000	1 499 000	1 084 000	1 161 000
Total Equity and Debt	23 640 000	25 079 000	27 955 000	27 211 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 633 000	2 543 000	2 501 000	2 456 000
Other Income	0	0	0	0
Revenue	2 633 000	2 543 000	2 501 000	2 456 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	523 000	523 000	523 000	522 000
Impairment	0	0	0	0
Expenditure	823 000	780 000	832 000	774 000
Operating Profit	1 810 000	1 763 000	1 669 000	1 681 000
Financial Income	0	0	0	0
Financial Costs	407 000	300 000	572 000	459 000
Financial Balance	−407 000	−300 000	−572 000	−459 000
Dividends	0	0	0	0
Net Income	1 095 000	1 141 000	856 000	953 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	23 182 000	23 704 000	24 183 000	24 706 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	23 182 000	23 704 000	24 183 000	24 706 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 182 000	23 704 000	24 183 000	24 706 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	458 000	1 375 000	3 771 000	2 505 000
Total Assets	23 640 000	25 079 000	27 955 000	27 211 000
Total Equity	8 469 000	8 433 000	8 369 000	8 273 000
Short-Term Group Debt	1 466 000	1 484 000	1 076 000	1 153 000
Total Long-Term Debt	13 695 000	15 147 000	18 502 000	17 778 000
Creditors	2 000	7 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	8 000	8 000	8 000	8 000
Total Current Debt	1 476 000	1 499 000	1 084 000	1 161 000
Total Equity and Debt	23 640 000	25 079 000	27 955 000	27 211 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,93 %	13,53 %	10,23 %	11,52 %
Debt-to-Equity Ratio	1,62	1,8	2,21	2,15
Operating Profit Margin	68,74 %	69,33 %	66,73 %	68,44 %
Current Ratio	0,31	0,92	3,48	2,16
Quick Ratio	0,31	0,92	3,48	2,16
Equity Ratio	0,36	0,34	0,3	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %