BN EIENDOM & UTLEIE AS

2070 RÅHOLT

Finances

Share Ownership

Return on Equity

24,08 %

Current Ratio

8,27

Debt-to-Equity Ratio

16,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 315 000	1 348 000	1 438 000	1 938 000
Net Income	118 000	334 000	−642 000	654 000
Total Assets	9 078 000	9 338 000	6 723 000	10 795 000
Total Equity	490 000	372 000	39 000	462 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 315 000	1 348 000	1 438 000	1 938 000
Expenditure	816 000	668 000	2 021 000	760 000
Operating Profit	500 000	681 000	−584 000	1 177 000
Financial Income	4 000	2 000	3 000	3 000
Financial Costs	352 000	255 000	242 000	341 000
Financial Balance	−348 000	−253 000	−239 000	−338 000
Earnings Before Tax	151 000	428 000	−824 000	838 000
Tax	33 000	94 000	−181 000	184 000
Net Income	118 000	334 000	−642 000	654 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 638 000	4 764 000	1 980 000	8 342 000
Total Current Assets	4 440 000	4 573 000	4 743 000	2 453 000
Total Assets	9 078 000	9 338 000	6 723 000	10 795 000
Total Retained Equity	460 000	342 000	9 000	432 000
Total Equity	490 000	372 000	39 000	462 000
Total Long-Term Debt	8 051 000	8 358 000	5 996 000	8 778 000
Total Current Debt	537 000	607 000	689 000	1 556 000
Total Equity and Debt	9 078 000	9 338 000	6 723 000	10 795 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 315 000	1 348 000	1 438 000	1 938 000
Other Income	0	0	0	0
Revenue	1 315 000	1 348 000	1 438 000	1 938 000
Cost of Goods Sold	37 000	28 000	48 000	70 000
Salary Costs	0	0	0	0
Depreciation	242 000	232 000	231 000	231 000
Impairment	0	0	0	0
Expenditure	816 000	668 000	2 021 000	760 000
Operating Profit	500 000	681 000	−584 000	1 177 000
Financial Income	4 000	2 000	3 000	3 000
Financial Costs	352 000	255 000	242 000	341 000
Financial Balance	−348 000	−253 000	−239 000	−338 000
Dividends	0	0	0	900 000
Net Income	118 000	334 000	−642 000	654 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	352 000	362 000	383 000	103 000
Real Eastate	4 265 000	4 369 000	1 580 000	8 207 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	21 000	33 000	18 000	33 000
Total Tangible Assets	4 286 000	4 402 000	1 598 000	8 239 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 638 000	4 764 000	1 980 000	8 342 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	231 000	417 000	412 000	17 000
Total Current Assets	4 440 000	4 573 000	4 743 000	2 453 000
Total Assets	9 078 000	9 338 000	6 723 000	10 795 000
Total Equity	490 000	372 000	39 000	462 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 051 000	8 358 000	5 996 000	8 778 000
Creditors	71 000	97 000	54 000	122 000
Unpaid Taxes	0	22 000	22 000	7 000
Dividends	0	0	0	900 000
Other Current Debt	442 000	415 000	538 000	312 000
Total Current Debt	537 000	607 000	689 000	1 556 000
Total Equity and Debt	9 078 000	9 338 000	6 723 000	10 795 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,08 %	89,78 %	−1 646,15 %	141,56 %
Debt-to-Equity Ratio	16,43	22,47	153,74	19
Operating Profit Margin	38,02 %	50,52 %	−40,61 %	60,73 %
Current Ratio	8,27	7,53	6,88	1,58
Quick Ratio	8,27	7,53	6,88	1,58
Equity Ratio	0,05	0,04	0,01	0,04
Gross Profit Margin	97,19 %	97,92 %	96,66 %	96,39 %