BJØRNSTAD BYGG EIENDOM AS

1892 DEGERNES

Finances

Share Ownership

Return on Equity

24,14 %

Current Ratio

1,01

Debt-to-Equity Ratio

47,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	396 000	393 000	347 000	364 000
Net Income	21 000	25 000	−138 000	−140 000
Total Assets	4 383 000	4 584 000	4 965 000	5 042 000
Total Equity	87 000	66 000	42 000	−81 000

Income (NOK)	2022	2021	2020	2019
Revenue	396 000	393 000	347 000	364 000
Expenditure	236 000	247 000	442 000	376 000
Operating Profit	161 000	146 000	−94 000	−12 000
Financial Income	0	0	0	0
Financial Costs	124 000	107 000	118 000	128 000
Financial Balance	−124 000	−107 000	−118 000	−128 000
Earnings Before Tax	37 000	39 000	−213 000	−140 000
Tax	16 000	14 000	−75 000	0
Net Income	21 000	25 000	−138 000	−140 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 242 000	4 414 000	4 586 000	4 604 000
Total Current Assets	141 000	170 000	380 000	438 000
Total Assets	4 383 000	4 584 000	4 965 000	5 042 000
Total Retained Equity	45 000	25 000	0	−111 000
Total Equity	87 000	66 000	42 000	−81 000
Total Long-Term Debt	4 156 000	4 356 000	4 890 000	4 853 000
Total Current Debt	140 000	162 000	34 000	271 000
Total Equity and Debt	4 383 000	4 584 000	4 965 000	5 042 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	396 000	393 000	347 000	364 000
Revenue	396 000	393 000	347 000	364 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	172 000	172 000	169 000	169 000
Impairment	0	0	0	0
Expenditure	236 000	247 000	442 000	376 000
Operating Profit	161 000	146 000	−94 000	−12 000
Financial Income	0	0	0	0
Financial Costs	124 000	107 000	118 000	128 000
Financial Balance	−124 000	−107 000	−118 000	−128 000
Dividends	0	0	0	0
Net Income	21 000	25 000	−138 000	−140 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 242 000	4 414 000	4 586 000	4 604 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 242 000	4 414 000	4 586 000	4 604 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 242 000	4 414 000	4 586 000	4 604 000
Stock	16 000	16 000	16 000	0
Total Investments	0	0	0	0
Cash, Bank	22 000	126 000	15 000	32 000
Total Current Assets	141 000	170 000	380 000	438 000
Total Assets	4 383 000	4 584 000	4 965 000	5 042 000
Total Equity	87 000	66 000	42 000	−81 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 156 000	4 356 000	4 890 000	4 853 000
Creditors	4 000	18 000	4 000	195 000
Unpaid Taxes	87 000	87 000	0	44 000
Dividends	0	0	0	0
Other Current Debt	33 000	43 000	29 000	32 000
Total Current Debt	140 000	162 000	34 000	271 000
Total Equity and Debt	4 383 000	4 584 000	4 965 000	5 042 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,14 %	37,88 %	−328,57 %	172,84 %
Debt-to-Equity Ratio	47,77	66	116,43	−59,91
Operating Profit Margin	40,66 %	37,15 %	−27,09 %	−3,3 %
Current Ratio	1,01	1,05	11,18	1,62
Quick Ratio	1,14	1,16	21,11	1,62
Equity Ratio	0,02	0,01	0,01	−0,02
Gross Profit Margin	100 %	100 %	100 %	100 %