BEMY EIENDOM AS

4380 HAUGE I DALANE

Finances

Share Ownership

Return on Equity

11,89 %

Current Ratio

3,65

Debt-to-Equity Ratio

1,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	475 000	475 000	466 000	466 000
Net Income	201 000	139 000	126 000	109 000
Total Assets	3 700 000	3 630 000	3 963 000	3 942 000
Total Equity	1 691 000	1 489 000	1 700 000	1 574 000

Income (NOK)	2022	2021	2020	2019
Revenue	475 000	475 000	466 000	466 000
Expenditure	217 000	240 000	226 000	235 000
Operating Profit	258 000	234 000	240 000	231 000
Financial Income	61 000	2 000	2 000	2 000
Financial Costs	78 000	58 000	80 000	92 000
Financial Balance	−17 000	−56 000	−78 000	−90 000
Earnings Before Tax	241 000	178 000	162 000	140 000
Tax	40 000	39 000	36 000	31 000
Net Income	201 000	139 000	126 000	109 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 107 000	3 489 000	3 473 000	3 227 000
Total Current Assets	592 000	141 000	490 000	716 000
Total Assets	3 700 000	3 630 000	3 963 000	3 942 000
Total Retained Equity	1 326 000	1 125 000	1 336 000	1 210 000
Total Equity	1 691 000	1 489 000	1 700 000	1 574 000
Total Long-Term Debt	1 847 000	1 977 000	2 109 000	2 227 000
Total Current Debt	162 000	164 000	153 000	141 000
Total Equity and Debt	3 700 000	3 630 000	3 963 000	3 942 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	475 000	475 000	466 000	466 000
Revenue	475 000	475 000	466 000	466 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	134 000	134 000	134 000	134 000
Impairment	0	0	0	0
Expenditure	217 000	240 000	226 000	235 000
Operating Profit	258 000	234 000	240 000	231 000
Financial Income	61 000	2 000	2 000	2 000
Financial Costs	78 000	58 000	80 000	92 000
Financial Balance	−17 000	−56 000	−78 000	−90 000
Dividends	0	350 000	0	0
Net Income	201 000	139 000	126 000	109 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 140 000	2 258 000	2 376 000	2 494 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	65 000	81 000	97 000	113 000
Total Tangible Assets	2 205 000	2 339 000	2 473 000	2 607 000
Total Fiancial Fixed Assets	902 000	1 150 000	1 000 000	620 000
Total Fixed Assets	3 107 000	3 489 000	3 473 000	3 227 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	579 000	131 000	480 000	707 000
Total Current Assets	592 000	141 000	490 000	716 000
Total Assets	3 700 000	3 630 000	3 963 000	3 942 000
Total Equity	1 691 000	1 489 000	1 700 000	1 574 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 847 000	1 977 000	2 109 000	2 227 000
Creditors	0	14 000	8 000	6 000
Unpaid Taxes	106 000	98 000	99 000	96 000
Dividends	0	350 000	0	0
Other Current Debt	5 000	3 000	3 000	4 000
Total Current Debt	162 000	164 000	153 000	141 000
Total Equity and Debt	3 700 000	3 630 000	3 963 000	3 942 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,89 %	9,34 %	7,41 %	6,93 %
Debt-to-Equity Ratio	1,09	1,33	1,24	1,41
Operating Profit Margin	54,32 %	49,26 %	51,5 %	49,57 %
Current Ratio	3,65	0,86	3,2	5,08
Quick Ratio	3,65	0,86	3,2	5,08
Equity Ratio	0,46	0,41	0,43	0,4
Gross Profit Margin	100 %	100 %	100 %	100 %