B & A EIENDOM AS

2380 BRUMUNDDAL

Finances

Return on Equity

0,55 %

Current Ratio

0,19

Debt-to-Equity Ratio

4,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	296 000	205 000	828 000	4 433 000
Net Income	5 000	34 000	99 000	1 735 000
Total Assets	5 529 000	2 590 000	2 613 000	3 949 000
Total Equity	903 000	899 000	865 000	766 000

Income (NOK)	2022	2021	2020	2019
Revenue	296 000	205 000	828 000	4 433 000
Expenditure	127 000	103 000	635 000	2 185 000
Operating Profit	169 000	103 000	194 000	2 248 000
Financial Income	0	0	0	1 000
Financial Costs	163 000	60 000	67 000	20 000
Financial Balance	−163 000	−60 000	−67 000	−19 000
Earnings Before Tax	6 000	43 000	127 000	2 228 000
Tax	1 000	9 000	28 000	493 000
Net Income	5 000	34 000	99 000	1 735 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 504 000	2 277 000	2 366 000	2 382 000
Total Current Assets	25 000	313 000	247 000	1 567 000
Total Assets	5 529 000	2 590 000	2 613 000	3 949 000
Total Retained Equity	873 000	869 000	835 000	736 000
Total Equity	903 000	899 000	865 000	766 000
Total Long-Term Debt	4 492 000	1 547 000	1 581 000	1 600 000
Total Current Debt	134 000	144 000	167 000	1 583 000
Total Equity and Debt	5 529 000	2 590 000	2 613 000	3 949 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	633 000	4 364 000
Other Income	296 000	205 000	195 000	68 000
Revenue	296 000	205 000	828 000	4 433 000
Cost of Goods Sold	17 000	18 000	383 000	1 677 000
Salary Costs	0	0	0	40 000
Depreciation	23 000	25 000	15 000	15 000
Impairment	0	0	0	0
Expenditure	127 000	103 000	635 000	2 185 000
Operating Profit	169 000	103 000	194 000	2 248 000
Financial Income	0	0	0	1 000
Financial Costs	163 000	60 000	67 000	20 000
Financial Balance	−163 000	−60 000	−67 000	−19 000
Dividends	0	0	0	1 000 000
Net Income	5 000	34 000	99 000	1 735 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 254 000	2 277 000	2 277 000	2 277 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	25 000	40 000
Total Tangible Assets	2 254 000	2 277 000	2 301 000	2 317 000
Total Fiancial Fixed Assets	3 250 000	0	65 000	65 000
Total Fixed Assets	5 504 000	2 277 000	2 366 000	2 382 000
Stock	0	0	0	237 000
Total Investments	0	0	0	0
Cash, Bank	8 000	313 000	247 000	1 326 000
Total Current Assets	25 000	313 000	247 000	1 567 000
Total Assets	5 529 000	2 590 000	2 613 000	3 949 000
Total Equity	903 000	899 000	865 000	766 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 492 000	1 547 000	1 581 000	1 600 000
Creditors	3 000	3 000	5 000	26 000
Unpaid Taxes	0	0	0	7 000
Dividends	0	0	0	1 000 000
Other Current Debt	131 000	137 000	142 000	66 000
Total Current Debt	134 000	144 000	167 000	1 583 000
Total Equity and Debt	5 529 000	2 590 000	2 613 000	3 949 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,55 %	3,78 %	11,45 %	226,5 %
Debt-to-Equity Ratio	4,97	1,72	1,83	2,09
Operating Profit Margin	57,09 %	50,24 %	23,43 %	50,71 %
Current Ratio	0,19	2,17	1,48	0,99
Quick Ratio	0,19	2,17	1,48	1,16
Equity Ratio	0,16	0,35	0,33	0,19
Gross Profit Margin	94,26 %	91,22 %	53,74 %	62,17 %