BJØRNERUDVEIEN 24 ANS

0250 OSLO

Finances

Share Ownership

Return on Equity

26,2 %

Current Ratio

4,09

Debt-to-Equity Ratio

2,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 883 000	4 459 000	5 485 000	5 305 000
Net Income	2 152 000	1 810 000	2 139 000	14 319 000
Total Assets	26 631 000	27 499 000	49 807 000	35 356 000
Total Equity	8 214 000	6 062 000	4 252 000	6 113 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 883 000	4 459 000	5 485 000	5 305 000
Expenditure	1 922 000	1 992 000	2 392 000	−9 723 000
Operating Profit	2 961 000	2 467 000	3 093 000	15 029 000
Financial Income	0	226 000	447 000	328 000
Financial Costs	809 000	883 000	1 401 000	1 037 000
Financial Balance	−809 000	−657 000	−954 000	−709 000
Earnings Before Tax	2 152 000	1 810 000	2 139 000	14 319 000
Tax	0	0	0	0
Net Income	2 152 000	1 810 000	2 139 000	14 319 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 414 000	25 272 000	48 531 000	34 852 000
Total Current Assets	2 216 000	2 227 000	1 276 000	504 000
Total Assets	26 631 000	27 499 000	49 807 000	35 356 000
Total Retained Equity	8 214 000	6 062 000	4 252 000	6 113 000
Total Equity	8 214 000	6 062 000	4 252 000	6 113 000
Total Long-Term Debt	17 874 000	21 338 000	45 000 000	28 675 000
Total Current Debt	542 000	98 000	555 000	568 000
Total Equity and Debt	26 631 000	27 499 000	49 807 000	35 356 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 797 000	4 448 000	4 384 000	4 123 000
Other Income	86 000	11 000	1 101 000	1 182 000
Revenue	4 883 000	4 459 000	5 485 000	5 305 000
Cost of Goods Sold	0	0	1 024 000	1 267 000
Salary Costs	0	0	0	0
Depreciation	858 000	808 000	373 000	−11 845 000
Impairment	0	0	0	0
Expenditure	1 922 000	1 992 000	2 392 000	−9 723 000
Operating Profit	2 961 000	2 467 000	3 093 000	15 029 000
Financial Income	0	226 000	447 000	328 000
Financial Costs	809 000	883 000	1 401 000	1 037 000
Financial Balance	−809 000	−657 000	−954 000	−709 000
Dividends	0	0	4 000 000	0
Net Income	2 152 000	1 810 000	2 139 000	14 319 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	24 391 000	25 239 000	26 003 000	26 170 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	23 000	33 000	0	0
Total Tangible Assets	24 414 000	25 272 000	26 003 000	26 170 000
Total Fiancial Fixed Assets	0	0	22 529 000	8 682 000
Total Fixed Assets	24 414 000	25 272 000	48 531 000	34 852 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	23 000	1 804 000	1 123 000	129 000
Total Current Assets	2 216 000	2 227 000	1 276 000	504 000
Total Assets	26 631 000	27 499 000	49 807 000	35 356 000
Total Equity	8 214 000	6 062 000	4 252 000	6 113 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 874 000	21 338 000	45 000 000	28 675 000
Creditors	163 000	84 000	339 000	492 000
Unpaid Taxes	208 000	0	0	0
Dividends	0	0	4 000 000	0
Other Current Debt	171 000	15 000	216 000	75 000
Total Current Debt	542 000	98 000	555 000	568 000
Total Equity and Debt	26 631 000	27 499 000	49 807 000	35 356 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,2 %	29,86 %	50,31 %	234,24 %
Debt-to-Equity Ratio	2,18	3,52	10,58	4,69
Operating Profit Margin	60,64 %	55,33 %	56,39 %	283,3 %
Current Ratio	4,09	22,72	2,3	0,89
Quick Ratio	4,09	22,72	2,3	0,89
Equity Ratio	0,31	0,22	0,09	0,17
Gross Profit Margin	100 %	100 %	81,33 %	76,12 %