BONDEGARDEN BORETTSLAG

2609 LILLEHAMMER

Finances

Share Ownership

Return on Equity

13,99 %

Current Ratio

2,78

Debt-to-Equity Ratio

10,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	874 000	845 000	844 000	802 000
Net Income	237 000	344 000	303 000	268 000
Total Assets	19 955 000	20 028 000	20 021 000	20 002 000
Total Equity	1 694 000	1 457 000	1 113 000	810 000

Income (NOK)	2022	2021	2020	2019
Revenue	874 000	845 000	844 000	802 000
Expenditure	426 000	350 000	357 000	322 000
Operating Profit	457 000	495 000	486 000	479 000
Financial Income	3 000	1 000	1 000	3 000
Financial Costs	223 000	152 000	185 000	214 000
Financial Balance	−220 000	−151 000	−184 000	−211 000
Earnings Before Tax	237 000	344 000	303 000	268 000
Tax	0	0	0	0
Net Income	237 000	344 000	303 000	268 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 730 000	19 730 000	19 730 000	19 730 000
Total Current Assets	225 000	298 000	291 000	272 000
Total Assets	19 955 000	20 028 000	20 021 000	20 002 000
Total Retained Equity	1 654 000	1 417 000	1 073 000	770 000
Total Equity	1 694 000	1 457 000	1 113 000	810 000
Total Long-Term Debt	18 181 000	18 500 000	18 841 000	19 161 000
Total Current Debt	81 000	71 000	68 000	31 000
Total Equity and Debt	19 955 000	20 028 000	20 021 000	20 002 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	883 000	845 000	844 000	802 000
Revenue	874 000	845 000	844 000	802 000
Cost of Goods Sold	0	0	0	0
Salary Costs	13 000	13 000	13 000	13 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	426 000	350 000	357 000	322 000
Operating Profit	457 000	495 000	486 000	479 000
Financial Income	3 000	1 000	1 000	3 000
Financial Costs	223 000	152 000	185 000	214 000
Financial Balance	−220 000	−151 000	−184 000	−211 000
Dividends	0	0	0	0
Net Income	237 000	344 000	303 000	268 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	19 730 000	19 730 000	19 730 000	19 730 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	19 730 000	19 730 000	19 730 000	19 730 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 730 000	19 730 000	19 730 000	19 730 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	183 000	234 000	216 000	232 000
Total Current Assets	225 000	298 000	291 000	272 000
Total Assets	19 955 000	20 028 000	20 021 000	20 002 000
Total Equity	1 694 000	1 457 000	1 113 000	810 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 181 000	18 500 000	18 841 000	19 161 000
Creditors	77 000	70 000	67 000	29 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 000	1 000	1 000	1 000
Total Current Debt	81 000	71 000	68 000	31 000
Total Equity and Debt	19 955 000	20 028 000	20 021 000	20 002 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,99 %	23,61 %	27,22 %	33,09 %
Debt-to-Equity Ratio	10,73	12,7	16,93	23,66
Operating Profit Margin	52,29 %	58,58 %	57,58 %	59,73 %
Current Ratio	2,78	4,2	4,28	8,77
Quick Ratio	2,78	4,2	4,28	8,77
Equity Ratio	0,08	0,07	0,06	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %