BJØRVIKA CITY APARTMENTS AS

0653 OSLO

Finances

Share Ownership

Return on Equity

10 %

Current Ratio

0,43

Debt-to-Equity Ratio

34,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	409 000	408 000	408 000	170 000
Net Income	26 000	117 000	54 000	140 000
Total Assets	9 810 000	10 014 000	9 724 000	9 922 000
Total Equity	260 000	235 000	118 000	64 000

Income (NOK)	2022	2021	2020	2019
Revenue	409 000	408 000	408 000	170 000
Expenditure	66 000	34 000	40 000	24 000
Operating Profit	343 000	374 000	368 000	146 000
Financial Income	0	0	0	0
Financial Costs	310 000	224 000	299 000	0
Financial Balance	−310 000	−224 000	−299 000	0
Earnings Before Tax	33 000	150 000	69 000	146 000
Tax	7 000	33 000	15 000	6 000
Net Income	26 000	117 000	54 000	140 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 516 000	9 508 000	9 512 000	9 619 000
Total Current Assets	294 000	506 000	212 000	302 000
Total Assets	9 810 000	10 014 000	9 724 000	9 922 000
Total Retained Equity	230 000	205 000	88 000	34 000
Total Equity	260 000	235 000	118 000	64 000
Total Long-Term Debt	8 862 000	9 380 000	8 657 000	8 931 000
Total Current Debt	688 000	399 000	950 000	926 000
Total Equity and Debt	9 810 000	10 014 000	9 724 000	9 922 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	409 000	408 000	408 000	170 000
Revenue	409 000	408 000	408 000	170 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	66 000	34 000	40 000	24 000
Operating Profit	343 000	374 000	368 000	146 000
Financial Income	0	0	0	0
Financial Costs	310 000	224 000	299 000	0
Financial Balance	−310 000	−224 000	−299 000	0
Dividends	0	0	0	0
Net Income	26 000	117 000	54 000	140 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 479 000	9 479 000	9 479 000	9 479 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 479 000	9 479 000	9 479 000	9 479 000
Total Fiancial Fixed Assets	37 000	28 000	33 000	140 000
Total Fixed Assets	9 516 000	9 508 000	9 512 000	9 619 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	294 000	506 000	144 000	132 000
Total Current Assets	294 000	506 000	212 000	302 000
Total Assets	9 810 000	10 014 000	9 724 000	9 922 000
Total Equity	260 000	235 000	118 000	64 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 862 000	9 380 000	8 657 000	8 931 000
Creditors	371 000	362 000	363 000	367 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	310 000	4 000	571 000	553 000
Total Current Debt	688 000	399 000	950 000	926 000
Total Equity and Debt	9 810 000	10 014 000	9 724 000	9 922 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10 %	49,79 %	45,76 %	218,75 %
Debt-to-Equity Ratio	34,08	39,91	73,36	139,55
Operating Profit Margin	83,86 %	91,67 %	90,2 %	85,88 %
Current Ratio	0,43	1,27	0,22	0,33
Quick Ratio	0,43	1,27	0,22	0,33
Equity Ratio	0,03	0,02	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %