BJØLSTAD UTVIKLING AS

1671 KRÅKERØY

Finances

Share Ownership

Return on Equity

−0,03 %

Current Ratio

2,37

Debt-to-Equity Ratio

1,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	175 000	216 000	322 000	533 000
Net Income	−75 000	−1 702 000	−941 000	−3 370 000
Total Assets	638 585 000	161 793 000	64 938 000	52 651 000
Total Equity	284 562 000	−10 236 000	−8 534 000	−7 592 000

Income (NOK)	2022	2021	2020	2019
Revenue	175 000	216 000	322 000	533 000
Expenditure	270 000	108 000	143 000	3 464 000
Operating Profit	−96 000	108 000	180 000	−2 931 000
Financial Income	5 000	3 000	3 000	2 000
Financial Costs	2 000	2 291 000	1 390 000	1 388 000
Financial Balance	3 000	−2 288 000	−1 387 000	−1 386 000
Earnings Before Tax	−92 000	−2 179 000	−1 207 000	−4 317 000
Tax	−17 000	−477 000	−266 000	−947 000
Net Income	−75 000	−1 702 000	−941 000	−3 370 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	484 541 000	142 958 000	63 277 000	52 641 000
Total Current Assets	154 044 000	18 834 000	1 662 000	10 000
Total Assets	638 585 000	161 793 000	64 938 000	52 651 000
Total Retained Equity	0	−11 945 000	−10 243 000	−9 302 000
Total Equity	284 562 000	−10 236 000	−8 534 000	−7 592 000
Total Long-Term Debt	288 968 000	148 484 000	14 500 000	5 500 000
Total Current Debt	65 056 000	23 545 000	58 972 000	54 743 000
Total Equity and Debt	638 585 000	161 793 000	64 938 000	52 651 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	175 000	216 000	322 000	533 000
Revenue	175 000	216 000	322 000	533 000
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	270 000	108 000	143 000	3 464 000
Operating Profit	−96 000	108 000	180 000	−2 931 000
Financial Income	5 000	3 000	3 000	2 000
Financial Costs	2 000	2 291 000	1 390 000	1 388 000
Financial Balance	3 000	−2 288 000	−1 387 000	−1 386 000
Dividends	0	0	0	0
Net Income	−75 000	−1 702 000	−941 000	−3 370 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 352 000	5 334 000	4 857 000	4 591 000
Real Eastate	479 189 000	137 624 000	58 420 000	48 049 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	479 189 000	137 624 000	58 420 000	48 049 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	484 541 000	142 958 000	63 277 000	52 641 000
Stock	107 732 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	35 896 000	12 795 000	0	0
Total Current Assets	154 044 000	18 834 000	1 662 000	10 000
Total Assets	638 585 000	161 793 000	64 938 000	52 651 000
Total Equity	284 562 000	−10 236 000	−8 534 000	−7 592 000
Short-Term Group Debt	0	0	54 523 000	47 382 000
Total Long-Term Debt	288 968 000	148 484 000	14 500 000	5 500 000
Creditors	38 844 000	23 536 000	4 440 000	1 222 000
Unpaid Taxes	0	0	0	109 000
Dividends	0	0	0	0
Other Current Debt	26 212 000	9 000	9 000	6 031 000
Total Current Debt	65 056 000	23 545 000	58 972 000	54 743 000
Total Equity and Debt	638 585 000	161 793 000	64 938 000	52 651 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,03 %	16,63 %	11,03 %	44,39 %
Debt-to-Equity Ratio	1,02	−14,51	−1,7	−0,72
Operating Profit Margin	−54,86 %	50 %	55,9 %	−549,91 %
Current Ratio	2,37	0,8	0,03	0
Quick Ratio	−3,61	0,8	0,03	0
Equity Ratio	0,45	−0,06	−0,13	−0,14
Gross Profit Margin	100 %	100 %	100 %	100 %