BJØRNSTADVEIEN 50 A AS

1712 GRÅLUM

Finances

Share Ownership

Return on Equity

−1 844,44 %

Current Ratio

15,85

Debt-to-Equity Ratio

783,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 000	0	0	0
Net Income	−332 000	−178 000	−76 000	−115 000
Total Assets	14 144 000	8 446 000	4 558 000	4 003 000
Total Equity	18 000	29 000	29 000	−429 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 000	0	0	0
Expenditure	36 000	134 000	11 000	0
Operating Profit	−8 000	−134 000	−11 000	0
Financial Income	0	0	0	0
Financial Costs	418 000	95 000	86 000	147 000
Financial Balance	−418 000	−95 000	−86 000	−147 000
Earnings Before Tax	−426 000	−229 000	−97 000	−147 000
Tax	−94 000	−50 000	−21 000	−32 000
Net Income	−332 000	−178 000	−76 000	−115 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 731 000	8 217 000	3 874 000	4 003 000
Total Current Assets	412 000	229 000	684 000	0
Total Assets	14 144 000	8 446 000	4 558 000	4 003 000
Total Retained Equity	0	0	0	−451 000
Total Equity	18 000	29 000	29 000	−429 000
Total Long-Term Debt	14 099 000	4 073 000	0	0
Total Current Debt	26 000	4 343 000	4 529 000	4 432 000
Total Equity and Debt	14 144 000	8 446 000	4 558 000	4 003 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	28 000	0	0	0
Revenue	28 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	14 000	0	0	0
Impairment	0	0	0	0
Expenditure	36 000	134 000	11 000	0
Operating Profit	−8 000	−134 000	−11 000	0
Financial Income	0	0	0	0
Financial Costs	418 000	95 000	86 000	147 000
Financial Balance	−418 000	−95 000	−86 000	−147 000
Dividends	0	0	0	0
Net Income	−332 000	−178 000	−76 000	−115 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	0	0	129 000
Real Eastate	13 728 000	8 217 000	3 874 000	3 874 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 728 000	8 217 000	3 874 000	3 874 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 731 000	8 217 000	3 874 000	4 003 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	412 000	229 000	684 000	0
Total Assets	14 144 000	8 446 000	4 558 000	4 003 000
Total Equity	18 000	29 000	29 000	−429 000
Short-Term Group Debt	19 000	4 343 000	4 528 000	4 431 000
Total Long-Term Debt	14 099 000	4 073 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 000	0	1 000	1 000
Total Current Debt	26 000	4 343 000	4 529 000	4 432 000
Total Equity and Debt	14 144 000	8 446 000	4 558 000	4 003 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 844,44 %	−613,79 %	−262,07 %	26,81 %
Debt-to-Equity Ratio	783,28	140,45	0	−0
Operating Profit Margin	−28,57 %	-	-	-
Current Ratio	15,85	0,05	0,15	0
Quick Ratio	15,85	0,05	0,15	0
Equity Ratio	0	0	0,01	−0,11
Gross Profit Margin	100 %	-	-	-