BJØRNSTADVEIEN 1 AS

1712 GRÅLUM

Finances

Share Ownership

Return on Equity

46,84 %

Current Ratio

10,11

Debt-to-Equity Ratio

18,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	599 000	562 000	560 000	400 000
Net Income	163 000	161 000	−119 000	53 000
Total Assets	6 900 000	6 800 000	6 730 000	6 411 000
Total Equity	348 000	185 000	24 000	143 000

Income (NOK)	2022	2021	2020	2019
Revenue	599 000	562 000	560 000	400 000
Expenditure	293 000	311 000	587 000	254 000
Operating Profit	306 000	250 000	−27 000	146 000
Financial Income	0	0	0	0
Financial Costs	97 000	81 000	93 000	92 000
Financial Balance	−97 000	−81 000	−93 000	−92 000
Earnings Before Tax	209 000	170 000	−119 000	53 000
Tax	46 000	8 000	0	0
Net Income	163 000	161 000	−119 000	53 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 435 000	6 570 000	6 707 000	6 373 000
Total Current Assets	465 000	230 000	22 000	38 000
Total Assets	6 900 000	6 800 000	6 730 000	6 411 000
Total Retained Equity	318 000	155 000	−6 000	113 000
Total Equity	348 000	185 000	24 000	143 000
Total Long-Term Debt	6 506 000	6 606 000	6 706 000	1 883 000
Total Current Debt	46 000	8 000	0	4 384 000
Total Equity and Debt	6 900 000	6 800 000	6 730 000	6 411 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	599 000	562 000	560 000	400 000
Revenue	599 000	562 000	560 000	400 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	134 000	138 000	142 000	130 000
Impairment	0	0	0	0
Expenditure	293 000	311 000	587 000	254 000
Operating Profit	306 000	250 000	−27 000	146 000
Financial Income	0	0	0	0
Financial Costs	97 000	81 000	93 000	92 000
Financial Balance	−97 000	−81 000	−93 000	−92 000
Dividends	0	0	0	0
Net Income	163 000	161 000	−119 000	53 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 422 000	6 553 000	6 687 000	6 373 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	13 000	17 000	21 000	0
Total Tangible Assets	6 435 000	6 570 000	6 707 000	6 373 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 435 000	6 570 000	6 707 000	6 373 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	465 000	230 000	22 000	38 000
Total Current Assets	465 000	230 000	22 000	38 000
Total Assets	6 900 000	6 800 000	6 730 000	6 411 000
Total Equity	348 000	185 000	24 000	143 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 506 000	6 606 000	6 706 000	1 883 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	4 393 000
Total Current Debt	46 000	8 000	0	4 384 000
Total Equity and Debt	6 900 000	6 800 000	6 730 000	6 411 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,84 %	87,03 %	−495,83 %	37,06 %
Debt-to-Equity Ratio	18,7	35,71	279,42	13,17
Operating Profit Margin	51,09 %	44,48 %	−4,82 %	36,5 %
Current Ratio	10,11	28,75	-	0,01
Quick Ratio	10,11	28,75	-	0,01
Equity Ratio	0,05	0,03	0	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %