BODØ BUTIKKEIENDOM HUNSTAD AS

3511 HØNEFOSS

Finances

Share Ownership

Return on Equity

73,32 %

Current Ratio

0,39

Debt-to-Equity Ratio

16,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 960 000	2 878 000	2 839 000	2 798 000
Net Income	1 077 000	1 260 000	836 000	1 024 000
Total Assets	27 178 000	28 504 000	31 472 000	30 558 000
Total Equity	1 469 000	1 450 000	1 415 000	1 362 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 960 000	2 878 000	2 839 000	2 798 000
Expenditure	871 000	778 000	852 000	748 000
Operating Profit	2 089 000	2 101 000	1 987 000	2 050 000
Financial Income	0	0	0	0
Financial Costs	708 000	486 000	916 000	737 000
Financial Balance	−708 000	−486 000	−916 000	−737 000
Earnings Before Tax	1 381 000	1 615 000	1 071 000	1 313 000
Tax	304 000	355 000	236 000	289 000
Net Income	1 077 000	1 260 000	836 000	1 024 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 604 000	27 069 000	27 535 000	27 971 000
Total Current Assets	574 000	1 435 000	3 937 000	2 587 000
Total Assets	27 178 000	28 504 000	31 472 000	30 558 000
Total Retained Equity	969 000	950 000	915 000	862 000
Total Equity	1 469 000	1 450 000	1 415 000	1 362 000
Total Long-Term Debt	24 223 000	25 362 000	28 923 000	27 850 000
Total Current Debt	1 486 000	1 692 000	1 135 000	1 346 000
Total Equity and Debt	27 178 000	28 504 000	31 472 000	30 558 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 960 000	2 878 000	2 839 000	2 798 000
Other Income	0	0	0	0
Revenue	2 960 000	2 878 000	2 839 000	2 798 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	466 000	466 000	465 000	465 000
Impairment	0	0	0	0
Expenditure	871 000	778 000	852 000	748 000
Operating Profit	2 089 000	2 101 000	1 987 000	2 050 000
Financial Income	0	0	0	0
Financial Costs	708 000	486 000	916 000	737 000
Financial Balance	−708 000	−486 000	−916 000	−737 000
Dividends	0	0	0	0
Net Income	1 077 000	1 260 000	836 000	1 024 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	26 604 000	27 069 000	27 535 000	27 971 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	26 604 000	27 069 000	27 535 000	27 971 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 604 000	27 069 000	27 535 000	27 971 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	574 000	1 435 000	3 937 000	2 587 000
Total Assets	27 178 000	28 504 000	31 472 000	30 558 000
Total Equity	1 469 000	1 450 000	1 415 000	1 362 000
Short-Term Group Debt	1 478 000	1 684 000	1 127 000	1 338 000
Total Long-Term Debt	24 223 000	25 362 000	28 923 000	27 850 000
Creditors	0	0	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	1 486 000	1 692 000	1 135 000	1 346 000
Total Equity and Debt	27 178 000	28 504 000	31 472 000	30 558 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,32 %	86,9 %	59,08 %	75,18 %
Debt-to-Equity Ratio	16,49	17,49	20,44	20,45
Operating Profit Margin	70,57 %	73 %	69,99 %	73,27 %
Current Ratio	0,39	0,85	3,47	1,92
Quick Ratio	0,39	0,85	3,47	1,92
Equity Ratio	0,05	0,05	0,04	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %