B.A. EIENDOM AS

2316 HAMAR

Finances

Share Ownership

Return on Equity

12,37 %

Current Ratio

8,77

Debt-to-Equity Ratio

0,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 238 000	1 208 000	978 000	1 085 000
Net Income	369 000	449 000	269 000	90 000
Total Assets	5 311 000	5 357 000	5 033 000	4 784 000
Total Equity	2 982 000	2 612 000	2 163 000	1 894 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 238 000	1 208 000	978 000	1 085 000
Expenditure	624 000	504 000	468 000	822 000
Operating Profit	615 000	704 000	510 000	263 000
Financial Income	6 000	4 000	4 000	4 000
Financial Costs	104 000	90 000	103 000	112 000
Financial Balance	−98 000	−86 000	−99 000	−108 000
Earnings Before Tax	516 000	618 000	411 000	156 000
Tax	147 000	169 000	142 000	66 000
Net Income	369 000	449 000	269 000	90 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 451 000	3 730 000	3 990 000	4 258 000
Total Current Assets	1 860 000	1 627 000	1 043 000	526 000
Total Assets	5 311 000	5 357 000	5 033 000	4 784 000
Total Retained Equity	0	0	863 000	594 000
Total Equity	2 982 000	2 612 000	2 163 000	1 894 000
Total Long-Term Debt	2 117 000	2 317 000	2 517 000	2 667 000
Total Current Debt	212 000	428 000	353 000	223 000
Total Equity and Debt	5 311 000	5 357 000	5 033 000	4 784 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 238 000	1 208 000	978 000	1 085 000
Other Income	0	0	0	0
Revenue	1 238 000	1 208 000	978 000	1 085 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	279 000	272 000	280 000	277 000
Impairment	0	0	0	0
Expenditure	624 000	504 000	468 000	822 000
Operating Profit	615 000	704 000	510 000	263 000
Financial Income	6 000	4 000	4 000	4 000
Financial Costs	104 000	90 000	103 000	112 000
Financial Balance	−98 000	−86 000	−99 000	−108 000
Dividends	0	0	0	0
Net Income	369 000	449 000	269 000	90 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 451 000	3 719 000	3 974 000	4 228 000
Machinery and Plant Facilities	0	0	0	30 000
Fixtures	0	11 000	15 000	0
Total Tangible Assets	3 451 000	3 730 000	3 990 000	4 258 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 451 000	3 730 000	3 990 000	4 258 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 108 000	1 652 000	1 052 000	475 000
Total Current Assets	1 860 000	1 627 000	1 043 000	526 000
Total Assets	5 311 000	5 357 000	5 033 000	4 784 000
Total Equity	2 982 000	2 612 000	2 163 000	1 894 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 117 000	2 317 000	2 517 000	2 667 000
Creditors	0	0	−29 000	7 000
Unpaid Taxes	47 000	255 000	222 000	112 000
Dividends	0	0	0	0
Other Current Debt	18 000	0	19 000	37 000
Total Current Debt	212 000	428 000	353 000	223 000
Total Equity and Debt	5 311 000	5 357 000	5 033 000	4 784 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,37 %	17,19 %	12,44 %	4,75 %
Debt-to-Equity Ratio	0,71	0,89	1,16	1,41
Operating Profit Margin	49,68 %	58,28 %	52,15 %	24,24 %
Current Ratio	8,77	3,8	2,95	2,36
Quick Ratio	8,77	3,8	2,95	2,36
Equity Ratio	0,56	0,49	0,43	0,4
Gross Profit Margin	100 %	100 %	100 %	100 %