BJØDNABEEN 10 EIENDOM AS

4020 STAVANGER

Finances

Share Ownership

Return on Equity

45,82 %

Current Ratio

0,82

Debt-to-Equity Ratio

3,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 076 000	2 923 000	2 968 000	2 866 000
Net Income	1 260 000	1 146 000	1 269 000	1 090 000
Total Assets	16 022 000	16 315 000	17 141 000	17 717 000
Total Equity	2 750 000	2 507 000	2 361 000	2 037 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 076 000	2 923 000	2 968 000	2 866 000
Expenditure	977 000	1 113 000	942 000	925 000
Operating Profit	2 099 000	1 810 000	2 025 000	1 941 000
Financial Income	0	0	6 000	1 000
Financial Costs	484 000	340 000	403 000	545 000
Financial Balance	−484 000	−340 000	−397 000	−544 000
Earnings Before Tax	1 615 000	1 470 000	1 627 000	1 397 000
Tax	355 000	323 000	358 000	307 000
Net Income	1 260 000	1 146 000	1 269 000	1 090 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 436 000	14 030 000	14 623 000	15 216 000
Total Current Assets	2 586 000	2 285 000	2 518 000	2 501 000
Total Assets	16 022 000	16 315 000	17 141 000	17 717 000
Total Retained Equity	860 000	617 000	471 000	147 000
Total Equity	2 750 000	2 507 000	2 361 000	2 037 000
Total Long-Term Debt	10 107 000	11 271 000	12 204 000	13 130 000
Total Current Debt	3 165 000	2 537 000	2 576 000	2 550 000
Total Equity and Debt	16 022 000	16 315 000	17 141 000	17 717 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 076 000	2 923 000	2 968 000	2 866 000
Revenue	3 076 000	2 923 000	2 968 000	2 866 000
Cost of Goods Sold	113 000	103 000	118 000	116 000
Salary Costs	0	0	0	0
Depreciation	593 000	593 000	593 000	593 000
Impairment	0	0	0	0
Expenditure	977 000	1 113 000	942 000	925 000
Operating Profit	2 099 000	1 810 000	2 025 000	1 941 000
Financial Income	0	0	6 000	1 000
Financial Costs	484 000	340 000	403 000	545 000
Financial Balance	−484 000	−340 000	−397 000	−544 000
Dividends	945 000	945 000	945 000	945 000
Net Income	1 260 000	1 146 000	1 269 000	1 090 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 436 000	14 030 000	14 623 000	15 216 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 436 000	14 030 000	14 623 000	15 216 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 436 000	14 030 000	14 623 000	15 216 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 236 000	856 000	1 040 000	945 000
Total Current Assets	2 586 000	2 285 000	2 518 000	2 501 000
Total Assets	16 022 000	16 315 000	17 141 000	17 717 000
Total Equity	2 750 000	2 507 000	2 361 000	2 037 000
Short-Term Group Debt	661 000	0	0	0
Total Long-Term Debt	10 107 000	11 271 000	12 204 000	13 130 000
Creditors	7 000	10 000	10 000	8 000
Unpaid Taxes	0	0	0	0
Dividends	945 000	945 000	945 000	945 000
Other Current Debt	1 178 000	1 241 000	1 237 000	1 271 000
Total Current Debt	3 165 000	2 537 000	2 576 000	2 550 000
Total Equity and Debt	16 022 000	16 315 000	17 141 000	17 717 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,82 %	45,71 %	53,75 %	53,51 %
Debt-to-Equity Ratio	3,68	4,5	5,17	6,45
Operating Profit Margin	68,24 %	61,92 %	68,23 %	67,73 %
Current Ratio	0,82	0,9	0,98	0,98
Quick Ratio	0,82	0,9	0,98	0,98
Equity Ratio	0,17	0,15	0,14	0,11
Gross Profit Margin	96,33 %	96,48 %	96,02 %	95,95 %