BEME EIENDOM AS

5210 OS

Finances

Share Ownership

Return on Equity

157,82 %

Current Ratio

0,1

Debt-to-Equity Ratio

24,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 042 000	2 798 000	1 270 000	1 088 000
Net Income	868 000	1 441 000	−798 000	756 000
Total Assets	23 393 000	17 454 000	15 908 000	1 169 000
Total Equity	550 000	326 000	211 000	508 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 042 000	2 798 000	1 270 000	1 088 000
Expenditure	1 347 000	825 000	2 262 000	123 000
Operating Profit	1 695 000	1 973 000	−992 000	965 000
Financial Income	317 000	257 000	91 000	4 000
Financial Costs	899 000	383 000	122 000	0
Financial Balance	−582 000	−126 000	−31 000	4 000
Earnings Before Tax	1 113 000	1 848 000	−1 023 000	969 000
Tax	245 000	406 000	−225 000	213 000
Net Income	868 000	1 441 000	−798 000	756 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 443 000	17 213 000	13 689 000	667 000
Total Current Assets	950 000	242 000	2 219 000	502 000
Total Assets	23 393 000	17 454 000	15 908 000	1 169 000
Total Retained Equity	350 000	126 000	11 000	308 000
Total Equity	550 000	326 000	211 000	508 000
Total Long-Term Debt	13 581 000	13 962 000	14 366 000	0
Total Current Debt	9 262 000	3 166 000	1 332 000	660 000
Total Equity and Debt	23 393 000	17 454 000	15 908 000	1 169 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	300 000	577 000	0	0
Other Income	2 742 000	2 220 000	1 270 000	1 088 000
Revenue	3 042 000	2 798 000	1 270 000	1 088 000
Cost of Goods Sold	14 000	0	0	0
Salary Costs	66 000	411 000	0	0
Depreciation	360 000	114 000	69 000	0
Impairment	0	0	0	0
Expenditure	1 347 000	825 000	2 262 000	123 000
Operating Profit	1 695 000	1 973 000	−992 000	965 000
Financial Income	317 000	257 000	91 000	4 000
Financial Costs	899 000	383 000	122 000	0
Financial Balance	−582 000	−126 000	−31 000	4 000
Dividends	0	0	0	455 000
Net Income	868 000	1 441 000	−798 000	756 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	4 000
Real Eastate	14 318 000	7 709 000	2 744 000	663 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	270 000	34 000	0	0
Total Tangible Assets	14 588 000	7 743 000	2 744 000	663 000
Total Fiancial Fixed Assets	7 855 000	9 470 000	10 946 000	0
Total Fixed Assets	22 443 000	17 213 000	13 689 000	667 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	509 000	157 000	1 019 000	306 000
Total Current Assets	950 000	242 000	2 219 000	502 000
Total Assets	23 393 000	17 454 000	15 908 000	1 169 000
Total Equity	550 000	326 000	211 000	508 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 581 000	13 962 000	14 366 000	0
Creditors	416 000	668 000	1 304 000	0
Unpaid Taxes	3 000	76 000	0	0
Dividends	0	0	0	455 000
Other Current Debt	3 835 000	2 421 000	28 000	0
Total Current Debt	9 262 000	3 166 000	1 332 000	660 000
Total Equity and Debt	23 393 000	17 454 000	15 908 000	1 169 000

Financial indicators	2022	2021	2020	2019
Return on Equity	157,82 %	442,02 %	−378,2 %	148,82 %
Debt-to-Equity Ratio	24,69	42,83	68,09	0
Operating Profit Margin	55,72 %	70,51 %	−78,11 %	88,69 %
Current Ratio	0,1	0,08	1,67	0,76
Quick Ratio	0,1	0,08	1,67	0,76
Equity Ratio	0,02	0,02	0,01	0,43
Gross Profit Margin	99,54 %	100 %	100 %	100 %