BLÅBYEN EIENDOM FEIRING AS

2093 FEIRING

Finances

Share Ownership

Return on Equity

−15,39 %

Current Ratio

9,44

Debt-to-Equity Ratio

3,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 904 000	1 786 000	1 812 000	1 675 000
Net Income	−284 000	564 000	1 007 000	589 000
Total Assets	7 868 000	7 604 000	7 478 000	6 841 000
Total Equity	1 845 000	2 129 000	1 696 000	689 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 904 000	1 786 000	1 812 000	1 675 000
Expenditure	771 000	907 000	340 000	681 000
Operating Profit	1 133 000	879 000	1 472 000	994 000
Financial Income	8 000	8 000	9 000	8 000
Financial Costs	217 000	151 000	177 000	235 000
Financial Balance	−209 000	−143 000	−168 000	−227 000
Earnings Before Tax	924 000	736 000	1 304 000	767 000
Tax	1 209 000	172 000	297 000	179 000
Net Income	−284 000	564 000	1 007 000	589 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 535 000	4 586 000	4 637 000	4 688 000
Total Current Assets	3 333 000	3 018 000	2 841 000	2 153 000
Total Assets	7 868 000	7 604 000	7 478 000	6 841 000
Total Retained Equity	1 745 000	2 029 000	1 596 000	589 000
Total Equity	1 845 000	2 129 000	1 696 000	689 000
Total Long-Term Debt	5 671 000	5 040 000	5 425 000	5 792 000
Total Current Debt	353 000	435 000	358 000	360 000
Total Equity and Debt	7 868 000	7 604 000	7 478 000	6 841 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 904 000	1 786 000	1 812 000	1 675 000
Revenue	1 904 000	1 786 000	1 812 000	1 675 000
Cost of Goods Sold	1 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	51 000	51 000	51 000	52 000
Impairment	0	0	0	0
Expenditure	771 000	907 000	340 000	681 000
Operating Profit	1 133 000	879 000	1 472 000	994 000
Financial Income	8 000	8 000	9 000	8 000
Financial Costs	217 000	151 000	177 000	235 000
Financial Balance	−209 000	−143 000	−168 000	−227 000
Dividends	0	0	0	0
Net Income	−284 000	564 000	1 007 000	589 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 535 000	4 586 000	4 637 000	4 688 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 535 000	4 586 000	4 637 000	4 688 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 535 000	4 586 000	4 637 000	4 688 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 375 000	2 438 000	2 215 000	1 546 000
Total Current Assets	3 333 000	3 018 000	2 841 000	2 153 000
Total Assets	7 868 000	7 604 000	7 478 000	6 841 000
Total Equity	1 845 000	2 129 000	1 696 000	689 000
Short-Term Group Debt	0	168 000	0	0
Total Long-Term Debt	5 671 000	5 040 000	5 425 000	5 792 000
Creditors	123 000	109 000	16 000	131 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	16 000	23 000	45 000	50 000
Total Current Debt	353 000	435 000	358 000	360 000
Total Equity and Debt	7 868 000	7 604 000	7 478 000	6 841 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−15,39 %	26,49 %	59,38 %	85,49 %
Debt-to-Equity Ratio	3,07	2,37	3,2	8,41
Operating Profit Margin	59,51 %	49,22 %	81,24 %	59,34 %
Current Ratio	9,44	6,94	7,94	5,98
Quick Ratio	9,44	6,94	7,94	5,98
Equity Ratio	0,23	0,28	0,23	0,1
Gross Profit Margin	99,95 %	100 %	100 %	100 %