BJØRNEBO EIENDOM AS

2923 TISLEIDALEN

Finances

Share Ownership

Return on Equity

13,06 %

Current Ratio

0,17

Debt-to-Equity Ratio

3,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	445 000	445 000	409 000	409 000
Net Income	90 000	77 000	75 000	77 000
Total Assets	3 054 000	3 158 000	3 270 000	3 388 000
Total Equity	689 000	599 000	522 000	447 000

Income (NOK)	2022	2021	2020	2019
Revenue	445 000	445 000	409 000	409 000
Expenditure	233 000	271 000	217 000	200 000
Operating Profit	213 000	174 000	192 000	210 000
Financial Income	0	0	0	0
Financial Costs	100 000	79 000	99 000	115 000
Financial Balance	−100 000	−79 000	−99 000	−115 000
Earnings Before Tax	112 000	95 000	92 000	95 000
Tax	22 000	18 000	17 000	18 000
Net Income	90 000	77 000	75 000	77 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 028 000	3 143 000	3 258 000	3 378 000
Total Current Assets	25 000	15 000	12 000	10 000
Total Assets	3 054 000	3 158 000	3 270 000	3 388 000
Total Retained Equity	389 000	299 000	222 000	147 000
Total Equity	689 000	599 000	522 000	447 000
Total Long-Term Debt	2 221 000	2 444 000	2 684 000	2 805 000
Total Current Debt	144 000	116 000	64 000	136 000
Total Equity and Debt	3 054 000	3 158 000	3 270 000	3 388 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	445 000	445 000	409 000	409 000
Revenue	445 000	445 000	409 000	409 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	115 000	115 000	120 000	125 000
Impairment	0	0	0	0
Expenditure	233 000	271 000	217 000	200 000
Operating Profit	213 000	174 000	192 000	210 000
Financial Income	0	0	0	0
Financial Costs	100 000	79 000	99 000	115 000
Financial Balance	−100 000	−79 000	−99 000	−115 000
Dividends	0	0	0	0
Net Income	90 000	77 000	75 000	77 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 028 000	3 143 000	3 258 000	3 373 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	5 000
Total Tangible Assets	3 028 000	3 143 000	3 258 000	3 378 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 028 000	3 143 000	3 258 000	3 378 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	15 000	5 000	4 000	2 000
Total Current Assets	25 000	15 000	12 000	10 000
Total Assets	3 054 000	3 158 000	3 270 000	3 388 000
Total Equity	689 000	599 000	522 000	447 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 221 000	2 444 000	2 684 000	2 805 000
Creditors	17 000	20 000	11 000	11 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	105 000	79 000	42 000	120 000
Total Current Debt	144 000	116 000	64 000	136 000
Total Equity and Debt	3 054 000	3 158 000	3 270 000	3 388 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,06 %	12,85 %	14,37 %	17,23 %
Debt-to-Equity Ratio	3,22	4,08	5,14	6,28
Operating Profit Margin	47,87 %	39,1 %	46,94 %	51,34 %
Current Ratio	0,17	0,13	0,19	0,07
Quick Ratio	0,17	0,13	0,19	0,07
Equity Ratio	0,23	0,19	0,16	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %