BJØRNSVEEN PANORAMA 2 BORETTSLAG

2815 GJØVIK

Finances

Share Ownership

Return on Equity

16,37 %

Current Ratio

2,76

Debt-to-Equity Ratio

29,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 871 000	4 417 000	3 611 000	3 082 000
Net Income	985 000	1 334 000	1 159 000	468 000
Total Assets	181 421 000	181 380 000	181 539 000	123 505 000
Total Equity	6 016 000	4 648 000	2 851 000	1 301 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 871 000	4 417 000	3 611 000	3 082 000
Expenditure	2 328 000	2 149 000	1 394 000	1 504 000
Operating Profit	2 543 000	2 267 000	2 217 000	1 578 000
Financial Income	12 000	9 000	8 000	7 000
Financial Costs	1 570 000	942 000	1 066 000	1 117 000
Financial Balance	−1 558 000	−933 000	−1 058 000	−1 110 000
Earnings Before Tax	985 000	1 334 000	1 159 000	468 000
Tax	0	0	0	0
Net Income	985 000	1 334 000	1 159 000	468 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	180 750 000	180 750 000	180 750 000	123 150 000
Total Current Assets	671 000	630 000	789 000	355 000
Total Assets	181 421 000	181 380 000	181 539 000	123 505 000
Total Retained Equity	5 826 000	4 458 000	2 661 000	1 111 000
Total Equity	6 016 000	4 648 000	2 851 000	1 301 000
Total Long-Term Debt	175 161 000	176 583 000	178 309 000	122 028 000
Total Current Debt	243 000	149 000	379 000	177 000
Total Equity and Debt	181 421 000	181 380 000	181 539 000	123 505 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 871 000	4 417 000	3 611 000	3 082 000
Revenue	4 871 000	4 417 000	3 611 000	3 082 000
Cost of Goods Sold	0	0	0	0
Salary Costs	46 000	34 000	33 000	34 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 328 000	2 149 000	1 394 000	1 504 000
Operating Profit	2 543 000	2 267 000	2 217 000	1 578 000
Financial Income	12 000	9 000	8 000	7 000
Financial Costs	1 570 000	942 000	1 066 000	1 117 000
Financial Balance	−1 558 000	−933 000	−1 058 000	−1 110 000
Dividends	0	0	0	0
Net Income	985 000	1 334 000	1 159 000	468 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	180 750 000	180 750 000	180 750 000	123 150 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	180 750 000	180 750 000	180 750 000	123 150 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	180 750 000	180 750 000	180 750 000	123 150 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	472 000	472 000	668 000	262 000
Total Current Assets	671 000	630 000	789 000	355 000
Total Assets	181 421 000	181 380 000	181 539 000	123 505 000
Total Equity	6 016 000	4 648 000	2 851 000	1 301 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	175 161 000	176 583 000	178 309 000	122 028 000
Creditors	211 000	174 000	140 000	182 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	32 000	−25 000	238 000	−5 000
Total Current Debt	243 000	149 000	379 000	177 000
Total Equity and Debt	181 421 000	181 380 000	181 539 000	123 505 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,37 %	28,7 %	40,65 %	35,97 %
Debt-to-Equity Ratio	29,12	37,99	62,54	93,8
Operating Profit Margin	52,21 %	51,32 %	61,4 %	51,2 %
Current Ratio	2,76	4,23	2,08	2,01
Quick Ratio	2,76	4,23	2,08	2,01
Equity Ratio	0,03	0,03	0,02	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %