BSL EIENDOM AS

8008 BODØ

Finances

Share Ownership

Return on Equity

20,7 %

Current Ratio

2,62

Debt-to-Equity Ratio

1,89

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 966 000	1 608 000	1 638 000	1 383 000
Net Income	818 000	586 000	625 000	225 000
Total Assets	11 812 000	12 398 000	13 313 000	13 020 000
Total Equity	3 951 000	3 134 000	2 548 000	1 930 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 966 000	1 608 000	1 638 000	1 383 000
Expenditure	613 000	637 000	564 000	751 000
Operating Profit	1 353 000	971 000	1 074 000	631 000
Financial Income	9 000	7 000	9 000	10 000
Financial Costs	313 000	227 000	281 000	352 000
Financial Balance	−304 000	−220 000	−272 000	−342 000
Earnings Before Tax	1 048 000	751 000	802 000	289 000
Tax	231 000	165 000	176 000	64 000
Net Income	818 000	586 000	625 000	225 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 747 000	11 032 000	11 317 000	11 604 000
Total Current Assets	1 065 000	1 367 000	1 996 000	1 416 000
Total Assets	11 812 000	12 398 000	13 313 000	13 020 000
Total Retained Equity	3 921 000	3 104 000	2 518 000	1 900 000
Total Equity	3 951 000	3 134 000	2 548 000	1 930 000
Total Long-Term Debt	7 455 000	8 973 000	10 393 000	10 813 000
Total Current Debt	406 000	292 000	372 000	277 000
Total Equity and Debt	11 812 000	12 398 000	13 313 000	13 020 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	29 000	0
Other Income	1 966 000	1 608 000	1 610 000	1 383 000
Revenue	1 966 000	1 608 000	1 638 000	1 383 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	300 000	300 000	300 000	300 000
Impairment	0	0	0	0
Expenditure	613 000	637 000	564 000	751 000
Operating Profit	1 353 000	971 000	1 074 000	631 000
Financial Income	9 000	7 000	9 000	10 000
Financial Costs	313 000	227 000	281 000	352 000
Financial Balance	−304 000	−220 000	−272 000	−342 000
Dividends	0	0	0	0
Net Income	818 000	586 000	625 000	225 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	62 000	46 000	32 000	18 000
Real Eastate	10 685 000	10 985 000	11 286 000	11 586 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 685 000	10 985 000	11 286 000	11 586 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 747 000	11 032 000	11 317 000	11 604 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	940 000	1 263 000	1 837 000	1 307 000
Total Current Assets	1 065 000	1 367 000	1 996 000	1 416 000
Total Assets	11 812 000	12 398 000	13 313 000	13 020 000
Total Equity	3 951 000	3 134 000	2 548 000	1 930 000
Short-Term Group Debt	2 000	0	52 000	0
Total Long-Term Debt	7 455 000	8 973 000	10 393 000	10 813 000
Creditors	57 000	46 000	59 000	74 000
Unpaid Taxes	59 000	41 000	51 000	29 000
Dividends	0	0	0	0
Other Current Debt	41 000	25 000	22 000	107 000
Total Current Debt	406 000	292 000	372 000	277 000
Total Equity and Debt	11 812 000	12 398 000	13 313 000	13 020 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,7 %	18,7 %	24,53 %	11,66 %
Debt-to-Equity Ratio	1,89	2,86	4,08	5,6
Operating Profit Margin	68,82 %	60,39 %	65,57 %	45,63 %
Current Ratio	2,62	4,68	5,37	5,11
Quick Ratio	2,62	4,68	5,37	5,11
Equity Ratio	0,33	0,25	0,19	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %