BJØRÅS EIENDOM AS

7600 LEVANGER

Finances

Return on Equity

83,97 %

Current Ratio

4,92

Debt-to-Equity Ratio

3,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	390 000	480 000	300 000	535 000
Net Income	938 000	401 000	514 000	107 000
Total Assets	5 221 000	5 400 000	4 966 000	4 766 000
Total Equity	1 117 000	779 000	702 000	188 000

Income (NOK)	2022	2021	2020	2019
Revenue	390 000	480 000	300 000	535 000
Expenditure	217 000	384 000	142 000	224 000
Operating Profit	173 000	97 000	158 000	312 000
Financial Income	1 000 000	510 000	500 000	0
Financial Costs	252 000	237 000	140 000	175 000
Financial Balance	748 000	273 000	360 000	−175 000
Earnings Before Tax	921 000	371 000	518 000	137 000
Tax	−17 000	−31 000	4 000	30 000
Net Income	938 000	401 000	514 000	107 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 157 000	5 164 000	4 752 000	4 765 000
Total Current Assets	64 000	235 000	214 000	1 000
Total Assets	5 221 000	5 400 000	4 966 000	4 766 000
Total Retained Equity	1 017 000	679 000	602 000	88 000
Total Equity	1 117 000	779 000	702 000	188 000
Total Long-Term Debt	4 091 000	4 554 000	4 243 000	2 689 000
Total Current Debt	13 000	66 000	21 000	1 889 000
Total Equity and Debt	5 221 000	5 400 000	4 966 000	4 766 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	180 000	0	0
Other Income	390 000	300 000	300 000	535 000
Revenue	390 000	480 000	300 000	535 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	25 000	19 000	9 000	9 000
Impairment	0	0	0	0
Expenditure	217 000	384 000	142 000	224 000
Operating Profit	173 000	97 000	158 000	312 000
Financial Income	1 000 000	510 000	500 000	0
Financial Costs	252 000	237 000	140 000	175 000
Financial Balance	748 000	273 000	360 000	−175 000
Dividends	0	0	0	0
Net Income	938 000	401 000	514 000	107 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	101 000	83 000	53 000	57 000
Real Eastate	556 000	581 000	199 000	208 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	556 000	581 000	199 000	208 000
Total Fiancial Fixed Assets	4 500 000	4 500 000	4 500 000	4 500 000
Total Fixed Assets	5 157 000	5 164 000	4 752 000	4 765 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	64 000	10 000	178 000	1 000
Total Current Assets	64 000	235 000	214 000	1 000
Total Assets	5 221 000	5 400 000	4 966 000	4 766 000
Total Equity	1 117 000	779 000	702 000	188 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 091 000	4 554 000	4 243 000	2 689 000
Creditors	2 000	24 000	10 000	18 000
Unpaid Taxes	11 000	43 000	10 000	11 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	13 000	66 000	21 000	1 889 000
Total Equity and Debt	5 221 000	5 400 000	4 966 000	4 766 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,97 %	51,48 %	73,22 %	56,91 %
Debt-to-Equity Ratio	3,66	5,85	6,04	14,3
Operating Profit Margin	44,36 %	20,21 %	52,67 %	58,32 %
Current Ratio	4,92	3,56	10,19	0
Quick Ratio	4,92	3,56	10,19	0
Equity Ratio	0,21	0,14	0,14	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %