BJARNE HANSENSVEI AS

3150 TOLVSRØD

Finances

Share Ownership

Return on Equity

8,45 %

Current Ratio

1,83

Debt-to-Equity Ratio

2,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	253 000	267 000	247 000	223 000
Net Income	48 000	47 000	62 000	24 000
Total Assets	1 932 000	1 990 000	2 045 000	2 026 000
Total Equity	568 000	520 000	473 000	411 000

Income (NOK)	2022	2021	2020	2019
Revenue	253 000	267 000	247 000	223 000
Expenditure	122 000	150 000	99 000	113 000
Operating Profit	131 000	117 000	148 000	110 000
Financial Income	0	0	0	0
Financial Costs	65 000	56 000	69 000	79 000
Financial Balance	−65 000	−56 000	−69 000	−79 000
Earnings Before Tax	66 000	61 000	79 000	31 000
Tax	19 000	13 000	17 000	7 000
Net Income	48 000	47 000	62 000	24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 878 000	1 878 000	1 878 000	1 878 000
Total Current Assets	55 000	112 000	167 000	149 000
Total Assets	1 932 000	1 990 000	2 045 000	2 026 000
Total Retained Equity	268 000	220 000	173 000	111 000
Total Equity	568 000	520 000	473 000	411 000
Total Long-Term Debt	1 335 000	1 438 000	1 541 000	1 531 000
Total Current Debt	30 000	31 000	31 000	85 000
Total Equity and Debt	1 932 000	1 990 000	2 045 000	2 026 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	253 000	0	0	0
Other Income	0	267 000	247 000	223 000
Revenue	253 000	267 000	247 000	223 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	122 000	150 000	99 000	113 000
Operating Profit	131 000	117 000	148 000	110 000
Financial Income	0	0	0	0
Financial Costs	65 000	56 000	69 000	79 000
Financial Balance	−65 000	−56 000	−69 000	−79 000
Dividends	0	0	0	0
Net Income	48 000	47 000	62 000	24 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 878 000	1 878 000	1 878 000	1 878 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 878 000	1 878 000	1 878 000	1 878 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 878 000	1 878 000	1 878 000	1 878 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	15 000	90 000	68 000	20 000
Total Current Assets	55 000	112 000	167 000	149 000
Total Assets	1 932 000	1 990 000	2 045 000	2 026 000
Total Equity	568 000	520 000	473 000	411 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 335 000	1 438 000	1 541 000	1 531 000
Creditors	10 000	17 000	0	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	13 000	71 000
Total Current Debt	30 000	31 000	31 000	85 000
Total Equity and Debt	1 932 000	1 990 000	2 045 000	2 026 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,45 %	9,04 %	13,11 %	5,84 %
Debt-to-Equity Ratio	2,35	2,77	3,26	3,73
Operating Profit Margin	51,78 %	43,82 %	59,92 %	49,33 %
Current Ratio	1,83	3,61	5,39	1,75
Quick Ratio	1,83	3,61	5,39	1,75
Equity Ratio	0,29	0,26	0,23	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %