TOM HEINE BJERCKE EIENDOM AS

1723 SARPSBORG

Finances

Return on Equity

24,55 %

Current Ratio

3,22

Debt-to-Equity Ratio

1,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 533 000	1 533 000	1 547 000	1 533 000
Net Income	734 000	1 857 000	600 000	372 000
Total Assets	7 660 000	7 287 000	7 203 000	7 069 000
Total Equity	2 990 000	3 105 000	1 249 000	649 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 533 000	1 533 000	1 547 000	1 533 000
Expenditure	428 000	657 000	518 000	767 000
Operating Profit	1 105 000	877 000	1 029 000	766 000
Financial Income	0	1 500 000	0	0
Financial Costs	163 000	184 000	260 000	290 000
Financial Balance	−163 000	1 316 000	−260 000	−290 000
Earnings Before Tax	942 000	2 192 000	769 000	476 000
Tax	207 000	336 000	169 000	105 000
Net Income	734 000	1 857 000	600 000	372 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 765 000	6 919 000	7 073 000	6 630 000
Total Current Assets	895 000	368 000	130 000	439 000
Total Assets	7 660 000	7 287 000	7 203 000	7 069 000
Total Retained Equity	1 990 000	2 105 000	249 000	449 000
Total Equity	2 990 000	3 105 000	1 249 000	649 000
Total Long-Term Debt	4 392 000	3 585 000	5 635 000	6 242 000
Total Current Debt	278 000	597 000	320 000	179 000
Total Equity and Debt	7 660 000	7 287 000	7 203 000	7 069 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	14 000	0
Other Income	1 533 000	1 533 000	1 533 000	1 533 000
Revenue	1 533 000	1 533 000	1 547 000	1 533 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	153 000	153 000	98 000	98 000
Impairment	0	0	0	0
Expenditure	428 000	657 000	518 000	767 000
Operating Profit	1 105 000	877 000	1 029 000	766 000
Financial Income	0	1 500 000	0	0
Financial Costs	163 000	184 000	260 000	290 000
Financial Balance	−163 000	1 316 000	−260 000	−290 000
Dividends	0	0	0	0
Net Income	734 000	1 857 000	600 000	372 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	69 000	70 000	72 000	74 000
Real Eastate	5 896 000	6 049 000	6 202 000	5 757 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 896 000	6 049 000	6 202 000	5 757 000
Total Fiancial Fixed Assets	800 000	800 000	800 000	800 000
Total Fixed Assets	6 765 000	6 919 000	7 073 000	6 630 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	125 000	368 000	130 000	55 000
Total Current Assets	895 000	368 000	130 000	439 000
Total Assets	7 660 000	7 287 000	7 203 000	7 069 000
Total Equity	2 990 000	3 105 000	1 249 000	649 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 392 000	3 585 000	5 635 000	6 242 000
Creditors	47 000	212 000	138 000	70 000
Unpaid Taxes	19 000	7 000	11 000	8 000
Dividends	0	0	0	0
Other Current Debt	5 000	43 000	4 000	−1 000
Total Current Debt	278 000	597 000	320 000	179 000
Total Equity and Debt	7 660 000	7 287 000	7 203 000	7 069 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,55 %	59,81 %	48,04 %	57,32 %
Debt-to-Equity Ratio	1,47	1,15	4,51	9,62
Operating Profit Margin	72,08 %	57,21 %	66,52 %	49,97 %
Current Ratio	3,22	0,62	0,41	2,45
Quick Ratio	3,22	0,62	0,41	2,45
Equity Ratio	0,39	0,43	0,17	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %