BYGNES EIENDOM AS

4250 KOPERVIK

Finances

Share Ownership

Return on Equity

47,51 %

Current Ratio

5,8

Debt-to-Equity Ratio

8,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	426 000	426 000	370 000	426 000
Net Income	143 000	143 000	130 000	296 000
Total Assets	2 961 000	2 955 000	3 045 000	3 886 000
Total Equity	301 000	208 000	1 944 000	1 914 000

Income (NOK)	2022	2021	2020	2019
Revenue	426 000	426 000	370 000	426 000
Expenditure	145 000	175 000	151 000	150 000
Operating Profit	281 000	251 000	219 000	276 000
Financial Income	0	1 000	0	299 000
Financial Costs	98 000	69 000	52 000	62 000
Financial Balance	−98 000	−68 000	−52 000	237 000
Earnings Before Tax	183 000	183 000	167 000	513 000
Tax	40 000	40 000	37 000	217 000
Net Income	143 000	143 000	130 000	296 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 975 000	2 043 000	1 961 000	2 029 000
Total Current Assets	986 000	912 000	1 084 000	1 857 000
Total Assets	2 961 000	2 955 000	3 045 000	3 886 000
Total Retained Equity	216 000	123 000	1 810 000	1 780 000
Total Equity	301 000	208 000	1 944 000	1 914 000
Total Long-Term Debt	2 490 000	2 582 000	898 000	1 077 000
Total Current Debt	170 000	165 000	203 000	895 000
Total Equity and Debt	2 961 000	2 955 000	3 045 000	3 886 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	426 000	426 000	370 000	426 000
Other Income	0	0	0	0
Revenue	426 000	426 000	370 000	426 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	68 000	68 000	68 000	68 000
Impairment	0	0	0	0
Expenditure	145 000	175 000	151 000	150 000
Operating Profit	281 000	251 000	219 000	276 000
Financial Income	0	1 000	0	299 000
Financial Costs	98 000	69 000	52 000	62 000
Financial Balance	−98 000	−68 000	−52 000	237 000
Dividends	50 000	50 000	100 000	500 000
Net Income	143 000	143 000	130 000	296 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 825 000	1 893 000	1 961 000	2 029 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 825 000	1 893 000	1 961 000	2 029 000
Total Fiancial Fixed Assets	150 000	150 000	0	0
Total Fixed Assets	1 975 000	2 043 000	1 961 000	2 029 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	636 000	562 000	984 000	1 857 000
Total Current Assets	986 000	912 000	1 084 000	1 857 000
Total Assets	2 961 000	2 955 000	3 045 000	3 886 000
Total Equity	301 000	208 000	1 944 000	1 914 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 490 000	2 582 000	898 000	1 077 000
Creditors	0	0	0	0
Unpaid Taxes	75 000	70 000	59 000	72 000
Dividends	50 000	50 000	100 000	500 000
Other Current Debt	0	0	4 000	104 000
Total Current Debt	170 000	165 000	203 000	895 000
Total Equity and Debt	2 961 000	2 955 000	3 045 000	3 886 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,51 %	68,75 %	6,69 %	15,46 %
Debt-to-Equity Ratio	8,27	12,41	0,46	0,56
Operating Profit Margin	65,96 %	58,92 %	59,19 %	64,79 %
Current Ratio	5,8	5,53	5,34	2,07
Quick Ratio	5,8	5,53	5,34	2,07
Equity Ratio	0,1	0,07	0,64	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %