BYGDINVEGEN 1 AS

1396 BILLINGSTAD

Finances

Share Ownership

Return on Equity

−25,45 %

Current Ratio

2,19

Debt-to-Equity Ratio

13,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	301 000	325 000	1 568 000	128 000
Net Income	−84 000	−42 000	700 000	−249 000
Total Assets	4 764 000	5 855 000	4 495 000	3 648 000
Total Equity	330 000	414 000	455 000	−245 000

Income (NOK)	2022	2021	2020	2019
Revenue	301 000	325 000	1 568 000	128 000
Expenditure	252 000	261 000	580 000	323 000
Operating Profit	48 000	63 000	988 000	−195 000
Financial Income	31 000	3 000	3 000	1 000
Financial Costs	162 000	108 000	169 000	49 000
Financial Balance	−131 000	−105 000	−166 000	−48 000
Earnings Before Tax	−84 000	−42 000	822 000	−243 000
Tax	0	0	122 000	6 000
Net Income	−84 000	−42 000	700 000	−249 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 729 000	5 822 000	4 472 000	3 189 000
Total Current Assets	35 000	33 000	23 000	459 000
Total Assets	4 764 000	5 855 000	4 495 000	3 648 000
Total Retained Equity	306 000	389 000	431 000	−269 000
Total Equity	330 000	414 000	455 000	−245 000
Total Long-Term Debt	4 417 000	5 415 000	3 824 000	3 508 000
Total Current Debt	16 000	27 000	215 000	385 000
Total Equity and Debt	4 764 000	5 855 000	4 495 000	3 648 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	301 000	325 000	0	0
Other Income	0	0	1 568 000	128 000
Revenue	301 000	325 000	1 568 000	128 000
Cost of Goods Sold	3 000	19 000	2 000	33 000
Salary Costs	5 000	0	1 000	0
Depreciation	0	0	0	82 000
Impairment	0	0	0	0
Expenditure	252 000	261 000	580 000	323 000
Operating Profit	48 000	63 000	988 000	−195 000
Financial Income	31 000	3 000	3 000	1 000
Financial Costs	162 000	108 000	169 000	49 000
Financial Balance	−131 000	−105 000	−166 000	−48 000
Dividends	0	0	0	0
Net Income	−84 000	−42 000	700 000	−249 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 729 000	4 715 000	4 472 000	3 189 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 729 000	4 715 000	4 472 000	3 189 000
Total Fiancial Fixed Assets	0	1 107 000	0	0
Total Fixed Assets	4 729 000	5 822 000	4 472 000	3 189 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	35 000	20 000	23 000	459 000
Total Current Assets	35 000	33 000	23 000	459 000
Total Assets	4 764 000	5 855 000	4 495 000	3 648 000
Total Equity	330 000	414 000	455 000	−245 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 417 000	5 415 000	3 824 000	3 508 000
Creditors	8 000	27 000	88 000	385 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	9 000	0	6 000	0
Total Current Debt	16 000	27 000	215 000	385 000
Total Equity and Debt	4 764 000	5 855 000	4 495 000	3 648 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−25,45 %	−10,14 %	153,85 %	101,63 %
Debt-to-Equity Ratio	13,38	13,08	8,4	−14,32
Operating Profit Margin	15,95 %	19,38 %	63,01 %	−152,34 %
Current Ratio	2,19	1,22	0,11	1,19
Quick Ratio	2,19	1,22	0,11	1,19
Equity Ratio	0,07	0,07	0,1	−0,07
Gross Profit Margin	99 %	94,15 %	99,87 %	74,22 %