BJØRNTVEDT UTVIKLING AS

3910 PORSGRUNN

Finances

Share Ownership

Return on Equity

40,13 %

Current Ratio

15,51

Debt-to-Equity Ratio

−9,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−569 000	−397 000	−402 000	−341 000
Total Assets	12 245 000	11 526 000	11 567 000	11 052 000
Total Equity	−1 418 000	−849 000	−453 000	−51 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	124 000	31 000	24 000	41 000
Operating Profit	−124 000	−31 000	−24 000	−41 000
Financial Income	0	0	0	0
Financial Costs	445 000	365 000	378 000	300 000
Financial Balance	−445 000	−365 000	−378 000	−300 000
Earnings Before Tax	−569 000	−397 000	−402 000	−341 000
Tax	0	0	0	0
Net Income	−569 000	−397 000	−402 000	−341 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 454 000	11 454 000	11 443 000	11 032 000
Total Current Assets	791 000	71 000	124 000	20 000
Total Assets	12 245 000	11 526 000	11 567 000	11 052 000
Total Retained Equity	−3 418 000	−2 850 000	−2 453 000	−2 051 000
Total Equity	−1 418 000	−849 000	−453 000	−51 000
Total Long-Term Debt	13 613 000	12 347 000	11 993 000	11 077 000
Total Current Debt	51 000	28 000	27 000	25 000
Total Equity and Debt	12 245 000	11 526 000	11 567 000	11 052 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	124 000	31 000	24 000	41 000
Operating Profit	−124 000	−31 000	−24 000	−41 000
Financial Income	0	0	0	0
Financial Costs	445 000	365 000	378 000	300 000
Financial Balance	−445 000	−365 000	−378 000	−300 000
Dividends	0	0	0	0
Net Income	−569 000	−397 000	−402 000	−341 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 454 000	11 454 000	11 443 000	11 032 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 454 000	11 454 000	11 443 000	11 032 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 454 000	11 454 000	11 443 000	11 032 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	791 000	71 000	124 000	20 000
Total Current Assets	791 000	71 000	124 000	20 000
Total Assets	12 245 000	11 526 000	11 567 000	11 052 000
Total Equity	−1 418 000	−849 000	−453 000	−51 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 613 000	12 347 000	11 993 000	11 077 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	51 000	28 000	27 000	25 000
Total Current Debt	51 000	28 000	27 000	25 000
Total Equity and Debt	12 245 000	11 526 000	11 567 000	11 052 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,13 %	46,76 %	88,74 %	668,63 %
Debt-to-Equity Ratio	−9,6	−14,54	−26,47	−217,2
Operating Profit Margin	-	-	-	-
Current Ratio	15,51	2,54	4,59	0,8
Quick Ratio	15,51	2,54	4,59	0,8
Equity Ratio	−0,12	−0,07	−0,04	−0
Gross Profit Margin	-	-	-	-