BJØRNDALSVOLLEN EIENDOM AS

2651 ØSTRE GAUSDAL

Finances

Share Ownership

Return on Equity

−4,32 %

Current Ratio

1,56

Debt-to-Equity Ratio

9,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	604 000	600 000	150 000	178 000
Net Income	−23 000	−12 000	−158 000	78 000
Total Assets	5 612 000	5 905 000	6 710 000	860 000
Total Equity	532 000	555 000	566 000	725 000

Income (NOK)	2022	2021	2020	2019
Revenue	604 000	600 000	150 000	178 000
Expenditure	414 000	381 000	217 000	77 000
Operating Profit	190 000	219 000	−66 000	100 000
Financial Income	1 000	0	0	0
Financial Costs	220 000	234 000	137 000	0
Financial Balance	−219 000	−234 000	−137 000	0
Earnings Before Tax	−29 000	−15 000	−203 000	100 000
Tax	−6 000	−3 000	−45 000	22 000
Net Income	−23 000	−12 000	−158 000	78 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 188 000	4 870 000	5 705 000	321 000
Total Current Assets	423 000	1 035 000	1 005 000	539 000
Total Assets	5 612 000	5 905 000	6 710 000	860 000
Total Retained Equity	132 000	155 000	166 000	325 000
Total Equity	532 000	555 000	566 000	725 000
Total Long-Term Debt	4 808 000	5 169 000	5 867 000	7 000
Total Current Debt	271 000	181 000	277 000	127 000
Total Equity and Debt	5 612 000	5 905 000	6 710 000	860 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	604 000	600 000	0	0
Other Income	0	0	150 000	178 000
Revenue	604 000	600 000	150 000	178 000
Cost of Goods Sold	0	0	0	3 000
Salary Costs	0	0	0	0
Depreciation	284 000	283 000	55 000	9 000
Impairment	0	0	0	0
Expenditure	414 000	381 000	217 000	77 000
Operating Profit	190 000	219 000	−66 000	100 000
Financial Income	1 000	0	0	0
Financial Costs	220 000	234 000	137 000	0
Financial Balance	−219 000	−234 000	−137 000	0
Dividends	0	0	0	0
Net Income	−23 000	−12 000	−158 000	78 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 481 000	4 751 000	5 055 000	0
Machinery and Plant Facilities	105 000	119 000	86 000	93 000
Fixtures	0	0	25 000	28 000
Total Tangible Assets	4 587 000	4 870 000	5 166 000	121 000
Total Fiancial Fixed Assets	602 000	0	539 000	200 000
Total Fixed Assets	5 188 000	4 870 000	5 705 000	321 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	298 000	308 000	606 000	476 000
Total Current Assets	423 000	1 035 000	1 005 000	539 000
Total Assets	5 612 000	5 905 000	6 710 000	860 000
Total Equity	532 000	555 000	566 000	725 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 808 000	5 169 000	5 867 000	7 000
Creditors	54 000	2 000	120 000	1 000
Unpaid Taxes	50 000	21 000	0	12 000
Dividends	0	0	0	0
Other Current Debt	159 000	151 000	157 000	95 000
Total Current Debt	271 000	181 000	277 000	127 000
Total Equity and Debt	5 612 000	5 905 000	6 710 000	860 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,32 %	−2,16 %	−27,92 %	10,76 %
Debt-to-Equity Ratio	9,04	9,31	10,37	0,01
Operating Profit Margin	31,46 %	36,5 %	−44 %	56,18 %
Current Ratio	1,56	5,72	3,63	4,24
Quick Ratio	1,56	5,72	3,63	4,24
Equity Ratio	0,09	0,09	0,08	0,84
Gross Profit Margin	100 %	100 %	100 %	98,31 %