BJARNE EIENDOM AS

1177 OSLO

Finances

Share Ownership

Return on Equity

12,5 %

Current Ratio

0,93

Debt-to-Equity Ratio

0,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	654 000	645 000	617 000	511 000
Net Income	201 000	183 000	159 000	39 000
Total Assets	3 277 000	3 368 000	4 359 000	4 217 000
Total Equity	1 608 000	1 666 000	1 709 000	1 746 000

Income (NOK)	2022	2021	2020	2019
Revenue	654 000	645 000	617 000	511 000
Expenditure	364 000	370 000	358 000	382 000
Operating Profit	290 000	276 000	260 000	130 000
Financial Income	0	0	0	0
Financial Costs	26 000	41 000	57 000	80 000
Financial Balance	−26 000	−41 000	−57 000	−80 000
Earnings Before Tax	265 000	234 000	203 000	50 000
Tax	64 000	52 000	45 000	11 000
Net Income	201 000	183 000	159 000	39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 519 000	2 733 000	3 884 000	4 020 000
Total Current Assets	757 000	635 000	475 000	197 000
Total Assets	3 277 000	3 368 000	4 359 000	4 217 000
Total Retained Equity	118 000	176 000	219 000	256 000
Total Equity	1 608 000	1 666 000	1 709 000	1 746 000
Total Long-Term Debt	854 000	908 000	1 924 000	1 921 000
Total Current Debt	814 000	794 000	725 000	549 000
Total Equity and Debt	3 277 000	3 368 000	4 359 000	4 217 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	654 000	645 000	617 000	511 000
Other Income	0	0	0	0
Revenue	654 000	645 000	617 000	511 000
Cost of Goods Sold	0	0	0	0
Salary Costs	31 000	25 000	25 000	36 000
Depreciation	214 000	214 000	218 000	192 000
Impairment	0	0	0	0
Expenditure	364 000	370 000	358 000	382 000
Operating Profit	290 000	276 000	260 000	130 000
Financial Income	0	0	0	0
Financial Costs	26 000	41 000	57 000	80 000
Financial Balance	−26 000	−41 000	−57 000	−80 000
Dividends	0	0	0	0
Net Income	201 000	183 000	159 000	39 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 519 000	2 733 000	2 947 000	3 165 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 519 000	2 733 000	2 947 000	3 165 000
Total Fiancial Fixed Assets	0	0	937 000	855 000
Total Fixed Assets	2 519 000	2 733 000	3 884 000	4 020 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	564 000	434 000	290 000	73 000
Total Current Assets	757 000	635 000	475 000	197 000
Total Assets	3 277 000	3 368 000	4 359 000	4 217 000
Total Equity	1 608 000	1 666 000	1 709 000	1 746 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	854 000	908 000	1 924 000	1 921 000
Creditors	0	52 000	22 000	220 000
Unpaid Taxes	143 000	137 000	143 000	58 000
Dividends	0	0	0	0
Other Current Debt	340 000	316 000	310 000	258 000
Total Current Debt	814 000	794 000	725 000	549 000
Total Equity and Debt	3 277 000	3 368 000	4 359 000	4 217 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,5 %	10,98 %	9,3 %	2,23 %
Debt-to-Equity Ratio	0,53	0,55	1,13	1,1
Operating Profit Margin	44,34 %	42,79 %	42,14 %	25,44 %
Current Ratio	0,93	0,8	0,66	0,36
Quick Ratio	0,93	0,8	0,66	0,36
Equity Ratio	0,49	0,49	0,39	0,41
Gross Profit Margin	100 %	100 %	100 %	100 %