BANGDAL BRUK AS

2480 KOPPANG

Finances

Share Ownership

Return on Equity

−9,29 %

Current Ratio

0,16

Debt-to-Equity Ratio

−1,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 150 000	66 000	215 000	481 000
Net Income	364 000	−330 000	−120 000	−351 000
Total Assets	4 159 000	3 870 000	4 005 000	4 112 000
Total Equity	−3 920 000	−4 284 000	−3 954 000	−3 833 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 150 000	66 000	215 000	481 000
Expenditure	729 000	340 000	278 000	716 000
Operating Profit	421 000	−273 000	−63 000	−234 000
Financial Income	0	0	0	1 000
Financial Costs	57 000	57 000	57 000	118 000
Financial Balance	−57 000	−57 000	−57 000	−117 000
Earnings Before Tax	364 000	−330 000	−120 000	−351 000
Tax	0	0	0	0
Net Income	364 000	−330 000	−120 000	−351 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 767 000	3 814 000	3 864 000	3 930 000
Total Current Assets	392 000	56 000	141 000	182 000
Total Assets	4 159 000	3 870 000	4 005 000	4 112 000
Total Retained Equity	−3 950 000	−4 314 000	−3 984 000	−3 863 000
Total Equity	−3 920 000	−4 284 000	−3 954 000	−3 833 000
Total Long-Term Debt	5 690 000	5 700 000	5 700 000	5 700 000
Total Current Debt	2 388 000	2 454 000	2 259 000	2 246 000
Total Equity and Debt	4 159 000	3 870 000	4 005 000	4 112 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 120 000	42 000	177 000	463 000
Other Income	30 000	24 000	38 000	18 000
Revenue	1 150 000	66 000	215 000	481 000
Cost of Goods Sold	385 000	33 000	42 000	403 000
Salary Costs	0	17 000	9 000	22 000
Depreciation	48 000	50 000	66 000	58 000
Impairment	0	0	0	0
Expenditure	729 000	340 000	278 000	716 000
Operating Profit	421 000	−273 000	−63 000	−234 000
Financial Income	0	0	0	1 000
Financial Costs	57 000	57 000	57 000	118 000
Financial Balance	−57 000	−57 000	−57 000	−117 000
Dividends	0	0	0	0
Net Income	364 000	−330 000	−120 000	−351 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 036 000	1 036 000	1 036 000	1 036 000
Real Eastate	2 731 000	2 779 000	2 828 000	2 895 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 731 000	2 779 000	2 828 000	2 895 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 767 000	3 814 000	3 864 000	3 930 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	287 000	39 000	116 000	154 000
Total Current Assets	392 000	56 000	141 000	182 000
Total Assets	4 159 000	3 870 000	4 005 000	4 112 000
Total Equity	−3 920 000	−4 284 000	−3 954 000	−3 833 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 690 000	5 700 000	5 700 000	5 700 000
Creditors	24 000	27 000	16 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 242 000	2 427 000	2 242 000	2 246 000
Total Current Debt	2 388 000	2 454 000	2 259 000	2 246 000
Total Equity and Debt	4 159 000	3 870 000	4 005 000	4 112 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−9,29 %	7,7 %	3,03 %	9,16 %
Debt-to-Equity Ratio	−1,45	−1,33	−1,44	−1,49
Operating Profit Margin	36,61 %	−413,64 %	−29,3 %	−48,65 %
Current Ratio	0,16	0,02	0,06	0,08
Quick Ratio	0,16	0,02	0,06	0,08
Equity Ratio	−0,94	−1,11	−0,99	−0,93
Gross Profit Margin	66,52 %	50 %	80,47 %	16,22 %