BJØRNDAL GÅRD EIENDOM AS

4631 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

4,18 %

Current Ratio

3,08

Debt-to-Equity Ratio

−3,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 000	91 000	112 000	111 000
Net Income	−60 000	−176 000	−119 000	−313 000
Total Assets	4 243 000	3 827 000	3 883 000	3 860 000
Total Equity	−1 435 000	−1 375 000	−1 327 000	−1 208 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 000	91 000	112 000	111 000
Expenditure	551 000	266 000	198 000	306 000
Operating Profit	−526 000	−175 000	−87 000	−195 000
Financial Income	0	0	0	7 000
Financial Costs	0	0	32 000	125 000
Financial Balance	0	0	−32 000	−118 000
Earnings Before Tax	−526 000	−176 000	−119 000	−313 000
Tax	−467 000	0	0	0
Net Income	−60 000	−176 000	−119 000	−313 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 169 000	3 695 000	3 772 000	3 853 000
Total Current Assets	74 000	132 000	111 000	7 000
Total Assets	4 243 000	3 827 000	3 883 000	3 860 000
Total Retained Equity	−1 535 000	−1 475 000	−1 427 000	−1 308 000
Total Equity	−1 435 000	−1 375 000	−1 327 000	−1 208 000
Total Long-Term Debt	5 654 000	5 194 000	5 167 000	5 049 000
Total Current Debt	24 000	8 000	43 000	19 000
Total Equity and Debt	4 243 000	3 827 000	3 883 000	3 860 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	91 000	112 000	88 000
Other Income	25 000	0	0	23 000
Revenue	25 000	91 000	112 000	111 000
Cost of Goods Sold	232 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	114 000	77 000	81 000	88 000
Impairment	0	0	0	0
Expenditure	551 000	266 000	198 000	306 000
Operating Profit	−526 000	−175 000	−87 000	−195 000
Financial Income	0	0	0	7 000
Financial Costs	0	0	32 000	125 000
Financial Balance	0	0	−32 000	−118 000
Dividends	0	0	0	0
Net Income	−60 000	−176 000	−119 000	−313 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	467 000	0	0	0
Real Eastate	3 611 000	3 683 000	3 755 000	3 826 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	91 000	12 000	18 000	27 000
Total Tangible Assets	3 702 000	3 695 000	3 772 000	3 853 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 169 000	3 695 000	3 772 000	3 853 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	65 000	111 000	105 000	4 000
Total Current Assets	74 000	132 000	111 000	7 000
Total Assets	4 243 000	3 827 000	3 883 000	3 860 000
Total Equity	−1 435 000	−1 375 000	−1 327 000	−1 208 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 654 000	5 194 000	5 167 000	5 049 000
Creditors	21 000	5 000	2 000	4 000
Unpaid Taxes	0	0	1 000	7 000
Dividends	0	0	0	0
Other Current Debt	3 000	3 000	40 000	8 000
Total Current Debt	24 000	8 000	43 000	19 000
Total Equity and Debt	4 243 000	3 827 000	3 883 000	3 860 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,18 %	12,8 %	8,97 %	25,91 %
Debt-to-Equity Ratio	−3,94	−3,78	−3,89	−4,18
Operating Profit Margin	−2 104 %	−192,31 %	−77,68 %	−175,68 %
Current Ratio	3,08	16,5	2,58	0,37
Quick Ratio	3,08	16,5	2,58	0,37
Equity Ratio	−0,34	−0,36	−0,34	−0,31
Gross Profit Margin	−828 %	100 %	100 %	100 %