NORSK BINGODRIFT AS

3403 LIER

Finances

Share Ownership

Return on Equity

805,77 %

Current Ratio

0,59

Debt-to-Equity Ratio

0,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 584 000	16 337 000	13 519 000	16 864 000
Net Income	1 676 000	2 131 000	1 643 000	1 879 000
Total Assets	5 486 000	5 981 000	3 752 000	4 927 000
Total Equity	208 000	131 000	400 000	257 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 584 000	16 337 000	13 519 000	16 864 000
Expenditure	18 437 000	13 610 000	11 422 000	14 460 000
Operating Profit	2 147 000	2 727 000	2 097 000	2 404 000
Financial Income	4 000	5 000	11 000	12 000
Financial Costs	1 000	0	2 000	0
Financial Balance	3 000	5 000	9 000	12 000
Earnings Before Tax	2 150 000	2 732 000	2 107 000	2 416 000
Tax	474 000	601 000	464 000	537 000
Net Income	1 676 000	2 131 000	1 643 000	1 879 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 432 000	1 298 000	122 000	181 000
Total Current Assets	3 054 000	4 682 000	3 630 000	4 746 000
Total Assets	5 486 000	5 981 000	3 752 000	4 927 000
Total Retained Equity	88 000	11 000	280 000	137 000
Total Equity	208 000	131 000	400 000	257 000
Total Long-Term Debt	67 000	47 000	0	0
Total Current Debt	5 211 000	5 803 000	3 352 000	4 670 000
Total Equity and Debt	5 486 000	5 981 000	3 752 000	4 927 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 000	0	0	21 000
Other Income	20 576 000	16 337 000	13 519 000	16 843 000
Revenue	20 584 000	16 337 000	13 519 000	16 864 000
Cost of Goods Sold	16 238 000	12 373 000	10 272 000	13 189 000
Salary Costs	877 000	577 000	498 000	631 000
Depreciation	456 000	92 000	59 000	61 000
Impairment	0	0	0	0
Expenditure	18 437 000	13 610 000	11 422 000	14 460 000
Operating Profit	2 147 000	2 727 000	2 097 000	2 404 000
Financial Income	4 000	5 000	11 000	12 000
Financial Costs	1 000	0	2 000	0
Financial Balance	3 000	5 000	9 000	12 000
Dividends	1 600 000	2 400 000	1 500 000	1 800 000
Net Income	1 676 000	2 131 000	1 643 000	1 879 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 432 000	1 298 000	122 000	181 000
Total Tangible Assets	2 432 000	1 298 000	122 000	181 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 432 000	1 298 000	122 000	181 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 165 000	2 674 000	2 537 000	3 231 000
Total Current Assets	3 054 000	4 682 000	3 630 000	4 746 000
Total Assets	5 486 000	5 981 000	3 752 000	4 927 000
Total Equity	208 000	131 000	400 000	257 000
Short-Term Group Debt	500 000	0	0	0
Total Long-Term Debt	67 000	47 000	0	0
Creditors	2 455 000	2 665 000	1 283 000	2 146 000
Unpaid Taxes	69 000	63 000	19 000	36 000
Dividends	1 600 000	2 400 000	1 500 000	1 800 000
Other Current Debt	133 000	120 000	86 000	151 000
Total Current Debt	5 211 000	5 803 000	3 352 000	4 670 000
Total Equity and Debt	5 486 000	5 981 000	3 752 000	4 927 000

Financial indicators	2022	2021	2020	2019
Return on Equity	805,77 %	1 626,72 %	410,75 %	731,13 %
Debt-to-Equity Ratio	0,32	0,36	0	0
Operating Profit Margin	10,43 %	16,69 %	15,51 %	14,26 %
Current Ratio	0,59	0,81	1,08	1,02
Quick Ratio	0,59	0,81	1,08	1,02
Equity Ratio	0,04	0,02	0,11	0,05
Gross Profit Margin	21,11 %	24,26 %	24,02 %	21,79 %