BJØRKÅSVEGEN BORETTSLAG

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

1,59 %

Current Ratio

9,61

Debt-to-Equity Ratio

3,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	615 000	534 000	551 000	562 000
Net Income	100 000	61 000	87 000	59 000
Total Assets	27 479 000	27 396 000	27 354 000	27 244 000
Total Equity	6 305 000	6 205 000	6 144 000	6 057 000

Income (NOK)	2022	2021	2020	2019
Revenue	615 000	534 000	551 000	562 000
Expenditure	−313 000	−332 000	−305 000	−321 000
Operating Profit	302 000	202 000	246 000	241 000
Financial Income	7 000	0	1 000	2 000
Financial Costs	−209 000	−141 000	−160 000	−184 000
Financial Balance	216 000	141 000	161 000	186 000
Earnings Before Tax	100 000	61 000	87 000	59 000
Tax	0	0	0	0
Net Income	100 000	61 000	87 000	59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 960 000	26 960 000	26 963 000	26 968 000
Total Current Assets	519 000	436 000	392 000	276 000
Total Assets	27 479 000	27 396 000	27 354 000	27 244 000
Total Retained Equity	6 305 000	6 205 000	6 144 000	6 057 000
Total Equity	6 305 000	6 205 000	6 144 000	6 057 000
Total Long-Term Debt	21 120 000	21 120 000	21 120 000	21 120 000
Total Current Debt	54 000	71 000	90 000	67 000
Total Equity and Debt	27 479 000	27 396 000	27 354 000	27 244 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	615 000	534 000	551 000	562 000
Revenue	615 000	534 000	551 000	562 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−26 000	−26 000	−25 000	−26 000
Depreciation	0	−3 000	−5 000	−5 000
Impairment	0	0	0	0
Expenditure	−313 000	−332 000	−305 000	−321 000
Operating Profit	302 000	202 000	246 000	241 000
Financial Income	7 000	0	1 000	2 000
Financial Costs	−209 000	−141 000	−160 000	−184 000
Financial Balance	216 000	141 000	161 000	186 000
Dividends	0	0	0	0
Net Income	100 000	61 000	87 000	59 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	26 960 000	26 960 000	26 960 000	26 960 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	3 000	8 000
Total Tangible Assets	26 960 000	26 960 000	26 963 000	26 968 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 960 000	26 960 000	26 963 000	26 968 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	519 000	436 000	392 000	276 000
Total Current Assets	519 000	436 000	392 000	276 000
Total Assets	27 479 000	27 396 000	27 354 000	27 244 000
Total Equity	6 305 000	6 205 000	6 144 000	6 057 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 120 000	21 120 000	21 120 000	21 120 000
Creditors	42 000	24 000	26 000	7 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	12 000	47 000	64 000	59 000
Total Current Debt	54 000	71 000	90 000	67 000
Total Equity and Debt	27 479 000	27 396 000	27 354 000	27 244 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,59 %	0,98 %	1,42 %	0,97 %
Debt-to-Equity Ratio	3,35	3,4	3,44	3,49
Operating Profit Margin	49,11 %	37,83 %	44,65 %	42,88 %
Current Ratio	9,61	6,14	4,36	4,12
Quick Ratio	9,61	6,14	4,36	4,12
Equity Ratio	0,23	0,23	0,22	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %