BJØRNDALEN EIENDOM AS

1605 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

−0,52 %

Current Ratio

1,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	132 000	66 000	206 000	4 446 000
Net Income	−19 000	4 000	−12 000	969 000
Total Assets	6 480 000	4 299 000	4 302 000	7 889 000
Total Equity	3 668 000	3 687 000	3 682 000	3 694 000

Income (NOK)	2022	2021	2020	2019
Revenue	132 000	66 000	206 000	4 446 000
Expenditure	88 000	55 000	115 000	3 164 000
Operating Profit	44 000	11 000	90 000	1 282 000
Financial Income	0	0	1 000	2 000
Financial Costs	63 000	7 000	103 000	34 000
Financial Balance	−63 000	−7 000	−102 000	−32 000
Earnings Before Tax	−19 000	4 000	−12 000	1 250 000
Tax	0	0	0	281 000
Net Income	−19 000	4 000	−12 000	969 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 720 000	2 666 000	0	7 271 000
Total Current Assets	3 760 000	1 633 000	4 302 000	618 000
Total Assets	6 480 000	4 299 000	4 302 000	7 889 000
Total Retained Equity	3 638 000	3 657 000	3 652 000	3 664 000
Total Equity	3 668 000	3 687 000	3 682 000	3 694 000
Total Long-Term Debt	0	0	0	3 250 000
Total Current Debt	2 812 000	612 000	620 000	945 000
Total Equity and Debt	6 480 000	4 299 000	4 302 000	7 889 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	4 448 000
Other Income	132 000	66 000	206 000	−2 000
Revenue	132 000	66 000	206 000	4 446 000
Cost of Goods Sold	0	0	0	3 065 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	88 000	55 000	115 000	3 164 000
Operating Profit	44 000	11 000	90 000	1 282 000
Financial Income	0	0	1 000	2 000
Financial Costs	63 000	7 000	103 000	34 000
Financial Balance	−63 000	−7 000	−102 000	−32 000
Dividends	0	0	0	0
Net Income	−19 000	4 000	−12 000	969 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 720 000	2 666 000	0	7 271 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 720 000	2 666 000	0	7 271 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 720 000	2 666 000	0	7 271 000
Stock	3 693 000	829 000	0	0
Total Investments	0	0	0	0
Cash, Bank	65 000	804 000	4 302 000	618 000
Total Current Assets	3 760 000	1 633 000	4 302 000	618 000
Total Assets	6 480 000	4 299 000	4 302 000	7 889 000
Total Equity	3 668 000	3 687 000	3 682 000	3 694 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	3 250 000
Creditors	6 000	0	8 000	45 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	607 000	612 000	612 000	619 000
Total Current Debt	2 812 000	612 000	620 000	945 000
Total Equity and Debt	6 480 000	4 299 000	4 302 000	7 889 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,52 %	0,11 %	−0,33 %	26,23 %
Debt-to-Equity Ratio	0	0	0	0,88
Operating Profit Margin	33,33 %	16,67 %	43,69 %	28,83 %
Current Ratio	1,34	2,67	6,94	0,65
Quick Ratio	−4,27	−7,53	6,94	0,65
Equity Ratio	0,57	0,86	0,86	0,47
Gross Profit Margin	100 %	100 %	100 %	31,06 %