BANDIT HOLDING AS

2614 LILLEHAMMER

Finances

Return on Equity

19,77 %

Current Ratio

1 220,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	55 000	329 000	502 000	26 000
Net Income	8 447 000	20 990 000	370 000	9 358 000
Total Assets	42 769 000	36 051 000	15 046 000	14 542 000
Total Equity	42 735 000	34 288 000	14 903 000	14 532 000

Income (NOK)	2022	2021	2020	2019
Revenue	55 000	329 000	502 000	26 000
Expenditure	1 076 000	1 008 000	277 000	228 000
Operating Profit	−1 021 000	−679 000	225 000	−202 000
Financial Income	10 085 000	21 691 000	207 000	9 530 000
Financial Costs	510 000	7 000	0	0
Financial Balance	9 575 000	21 684 000	207 000	9 530 000
Earnings Before Tax	8 554 000	21 004 000	431 000	9 329 000
Tax	107 000	14 000	61 000	−29 000
Net Income	8 447 000	20 990 000	370 000	9 358 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 256 000	2 957 000	790 000	644 000
Total Current Assets	41 513 000	33 094 000	14 257 000	13 898 000
Total Assets	42 769 000	36 051 000	15 046 000	14 542 000
Total Retained Equity	42 625 000	34 178 000	14 793 000	14 422 000
Total Equity	42 735 000	34 288 000	14 903 000	14 532 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	34 000	1 763 000	144 000	9 000
Total Equity and Debt	42 769 000	36 051 000	15 046 000	14 542 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	55 000	55 000	377 000	26 000
Other Income	0	274 000	125 000	0
Revenue	55 000	329 000	502 000	26 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 000	22 000	15 000	14 000
Depreciation	4 000	44 000	142 000	142 000
Impairment	0	0	0	0
Expenditure	1 076 000	1 008 000	277 000	228 000
Operating Profit	−1 021 000	−679 000	225 000	−202 000
Financial Income	10 085 000	21 691 000	207 000	9 530 000
Financial Costs	510 000	7 000	0	0
Financial Balance	9 575 000	21 684 000	207 000	9 530 000
Dividends	0	1 605 000	0	0
Net Income	8 447 000	20 990 000	370 000	9 358 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	138 000	244 000	259 000	320 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	9 000	1 753 000	109 000	251 000
Total Tangible Assets	9 000	1 753 000	109 000	251 000
Total Fiancial Fixed Assets	1 110 000	960 000	422 000	73 000
Total Fixed Assets	1 256 000	2 957 000	790 000	644 000
Stock	0	0	0	0
Total Investments	8 556 000	9 626 000	0	0
Cash, Bank	32 672 000	23 413 000	14 082 000	13 887 000
Total Current Assets	41 513 000	33 094 000	14 257 000	13 898 000
Total Assets	42 769 000	36 051 000	15 046 000	14 542 000
Total Equity	42 735 000	34 288 000	14 903 000	14 532 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	131 000	4 000	0
Unpaid Taxes	2 000	0	119 000	2 000
Dividends	0	1 605 000	0	0
Other Current Debt	26 000	27 000	21 000	7 000
Total Current Debt	34 000	1 763 000	144 000	9 000
Total Equity and Debt	42 769 000	36 051 000	15 046 000	14 542 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,77 %	61,22 %	2,48 %	64,4 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1 856,36 %	−206,38 %	44,82 %	−776,92 %
Current Ratio	1 220,97	18,77	99,01	1 544,22
Quick Ratio	1 220,97	18,77	99,01	1 544,22
Equity Ratio	1	0,95	0,99	1
Gross Profit Margin	100 %	100 %	100 %	100 %