B.N. - EIENDOM AS

4364 SIREVÅG

Finances

Share Ownership

Return on Equity

−2,34 %

Current Ratio

6,01

Debt-to-Equity Ratio

5,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	624 000	624 000	600 000	600 000
Net Income	−20 000	59 000	56 000	4 000
Total Assets	5 711 000	5 929 000	6 062 000	6 222 000
Total Equity	854 000	874 000	816 000	760 000

Income (NOK)	2022	2021	2020	2019
Revenue	624 000	624 000	600 000	600 000
Expenditure	423 000	397 000	363 000	376 000
Operating Profit	201 000	227 000	237 000	224 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	207 000	154 000	183 000	221 000
Financial Balance	−206 000	−153 000	−182 000	−220 000
Earnings Before Tax	−5 000	75 000	56 000	4 000
Tax	16 000	16 000	0	0
Net Income	−20 000	59 000	56 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 224 000	5 502 000	5 729 000	6 005 000
Total Current Assets	487 000	427 000	333 000	217 000
Total Assets	5 711 000	5 929 000	6 062 000	6 222 000
Total Retained Equity	−135 000	−115 000	−173 000	−229 000
Total Equity	854 000	874 000	816 000	760 000
Total Long-Term Debt	4 776 000	4 983 000	5 190 000	5 397 000
Total Current Debt	81 000	72 000	57 000	65 000
Total Equity and Debt	5 711 000	5 929 000	6 062 000	6 222 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	48 000	48 000	48 000	48 000
Other Income	576 000	576 000	552 000	552 000
Revenue	624 000	624 000	600 000	600 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	278 000	277 000	276 000	276 000
Impairment	0	0	0	0
Expenditure	423 000	397 000	363 000	376 000
Operating Profit	201 000	227 000	237 000	224 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	207 000	154 000	183 000	221 000
Financial Balance	−206 000	−153 000	−182 000	−220 000
Dividends	0	0	0	0
Net Income	−20 000	59 000	56 000	4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 201 000	5 472 000	5 693 000	5 962 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	23 000	30 000	37 000	43 000
Total Tangible Assets	5 224 000	5 502 000	5 729 000	6 005 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 224 000	5 502 000	5 729 000	6 005 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	479 000	420 000	326 000	210 000
Total Current Assets	487 000	427 000	333 000	217 000
Total Assets	5 711 000	5 929 000	6 062 000	6 222 000
Total Equity	854 000	874 000	816 000	760 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 776 000	4 983 000	5 190 000	5 397 000
Creditors	11 000	9 000	14 000	18 000
Unpaid Taxes	16 000	20 000	23 000	22 000
Dividends	0	0	0	0
Other Current Debt	39 000	27 000	20 000	25 000
Total Current Debt	81 000	72 000	57 000	65 000
Total Equity and Debt	5 711 000	5 929 000	6 062 000	6 222 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,34 %	6,75 %	6,86 %	0,53 %
Debt-to-Equity Ratio	5,59	5,7	6,36	7,1
Operating Profit Margin	32,21 %	36,38 %	39,5 %	37,33 %
Current Ratio	6,01	5,93	5,84	3,34
Quick Ratio	6,01	5,93	5,84	3,34
Equity Ratio	0,15	0,15	0,13	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %