BENDIKTSEN MASKIN OG TRANSPORT AS

9408 HARSTAD

Finances

Share Ownership

Return on Equity

24 %

Current Ratio

2,63

Debt-to-Equity Ratio

1,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 163 000	2 741 000	2 183 000	1 796 000
Net Income	240 000	406 000	270 000	85 000
Total Assets	2 634 000	1 678 000	1 087 000	628 000
Total Equity	1 000 000	759 000	354 000	84 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 163 000	2 741 000	2 183 000	1 796 000
Expenditure	2 843 000	2 325 000	1 913 000	1 709 000
Operating Profit	319 000	415 000	270 000	87 000
Financial Income	0	0	0	0
Financial Costs	12 000	1 000	0	2 000
Financial Balance	−12 000	−1 000	0	−2 000
Earnings Before Tax	308 000	415 000	270 000	85 000
Tax	68 000	9 000	0	0
Net Income	240 000	406 000	270 000	85 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 268 000	656 000	88 000	118 000
Total Current Assets	1 366 000	1 022 000	999 000	510 000
Total Assets	2 634 000	1 678 000	1 087 000	628 000
Total Retained Equity	539 000	298 000	−107 000	−377 000
Total Equity	1 000 000	759 000	354 000	84 000
Total Long-Term Debt	1 115 000	559 000	428 000	403 000
Total Current Debt	520 000	359 000	305 000	141 000
Total Equity and Debt	2 634 000	1 678 000	1 087 000	628 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 163 000	2 159 000	2 183 000	1 786 000
Other Income	0	582 000	0	10 000
Revenue	3 163 000	2 741 000	2 183 000	1 796 000
Cost of Goods Sold	461 000	465 000	369 000	110 000
Salary Costs	489 000	291 000	376 000	400 000
Depreciation	76 000	31 000	30 000	22 000
Impairment	0	0	0	0
Expenditure	2 843 000	2 325 000	1 913 000	1 709 000
Operating Profit	319 000	415 000	270 000	87 000
Financial Income	0	0	0	0
Financial Costs	12 000	1 000	0	2 000
Financial Balance	−12 000	−1 000	0	−2 000
Dividends	0	0	0	0
Net Income	240 000	406 000	270 000	85 000

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	543 000	0	0	0
Fixtures	272 000	120 000	83 000	113 000
Total Tangible Assets	814 000	120 000	83 000	113 000
Total Fiancial Fixed Assets	453 000	536 000	5 000	5 000
Total Fixed Assets	1 268 000	656 000	88 000	118 000
Stock	11 000	21 000	33 000	62 000
Total Investments	0	0	0	0
Cash, Bank	579 000	455 000	533 000	199 000
Total Current Assets	1 366 000	1 022 000	999 000	510 000
Total Assets	2 634 000	1 678 000	1 087 000	628 000
Total Equity	1 000 000	759 000	354 000	84 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 115 000	559 000	428 000	403 000
Creditors	223 000	119 000	85 000	64 000
Unpaid Taxes	158 000	163 000	123 000	39 000
Dividends	0	0	0	0
Other Current Debt	93 000	70 000	97 000	38 000
Total Current Debt	520 000	359 000	305 000	141 000
Total Equity and Debt	2 634 000	1 678 000	1 087 000	628 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24 %	53,49 %	76,27 %	101,19 %
Debt-to-Equity Ratio	1,12	0,74	1,21	4,8
Operating Profit Margin	10,09 %	15,14 %	12,37 %	4,84 %
Current Ratio	2,63	2,85	3,28	3,62
Quick Ratio	2,68	3,02	3,67	6,46
Equity Ratio	0,38	0,45	0,33	0,13
Gross Profit Margin	85,43 %	83,04 %	83,1 %	93,88 %