B-J EIENDOM AS

2070 RÅHOLT

Finances

Share Ownership

Return on Equity

8,42 %

Current Ratio

0,63

Debt-to-Equity Ratio

1,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 252 000	1 203 000	1 178 000	1 259 000
Net Income	217 000	270 000	160 000	−133 000
Total Assets	7 978 000	8 187 000	8 627 000	8 789 000
Total Equity	2 577 000	2 360 000	2 090 000	2 630 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 252 000	1 203 000	1 178 000	1 259 000
Expenditure	762 000	682 000	774 000	1 203 000
Operating Profit	490 000	521 000	404 000	55 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	214 000	175 000	199 000	226 000
Financial Balance	−212 000	−175 000	−198 000	−225 000
Earnings Before Tax	278 000	346 000	205 000	−170 000
Tax	61 000	76 000	45 000	−37 000
Net Income	217 000	270 000	160 000	−133 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 597 000	7 805 000	8 116 000	8 440 000
Total Current Assets	381 000	382 000	511 000	349 000
Total Assets	7 978 000	8 187 000	8 627 000	8 789 000
Total Retained Equity	577 000	360 000	90 000	630 000
Total Equity	2 577 000	2 360 000	2 090 000	2 630 000
Total Long-Term Debt	4 794 000	5 119 000	5 444 000	5 769 000
Total Current Debt	607 000	708 000	1 093 000	390 000
Total Equity and Debt	7 978 000	8 187 000	8 627 000	8 789 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 252 000	1 203 000	1 178 000	1 259 000
Other Income	0	0	0	0
Revenue	1 252 000	1 203 000	1 178 000	1 259 000
Cost of Goods Sold	0	0	0	0
Salary Costs	18 000	4 000	0	0
Depreciation	212 000	342 000	342 000	342 000
Impairment	0	0	0	0
Expenditure	762 000	682 000	774 000	1 203 000
Operating Profit	490 000	521 000	404 000	55 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	214 000	175 000	199 000	226 000
Financial Balance	−212 000	−175 000	−198 000	−225 000
Dividends	0	0	700 000	0
Net Income	217 000	270 000	160 000	−133 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	123 000	118 000	87 000	69 000
Real Eastate	7 474 000	7 686 000	8 029 000	8 371 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 474 000	7 686 000	8 029 000	8 371 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 597 000	7 805 000	8 116 000	8 440 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	116 000	116 000	277 000	97 000
Total Current Assets	381 000	382 000	511 000	349 000
Total Assets	7 978 000	8 187 000	8 627 000	8 789 000
Total Equity	2 577 000	2 360 000	2 090 000	2 630 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 794 000	5 119 000	5 444 000	5 769 000
Creditors	74 000	43 000	28 000	67 000
Unpaid Taxes	20 000	27 000	21 000	25 000
Dividends	0	0	700 000	0
Other Current Debt	447 000	530 000	280 000	299 000
Total Current Debt	607 000	708 000	1 093 000	390 000
Total Equity and Debt	7 978 000	8 187 000	8 627 000	8 789 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,42 %	11,44 %	7,66 %	−5,06 %
Debt-to-Equity Ratio	1,86	2,17	2,6	2,19
Operating Profit Margin	39,14 %	43,31 %	34,3 %	4,37 %
Current Ratio	0,63	0,54	0,47	0,89
Quick Ratio	0,63	0,54	0,47	0,89
Equity Ratio	0,32	0,29	0,24	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %