BILMEKANIKERN FRON EIENDOM AS

2640 VINSTRA

Finances

Share Ownership

Return on Equity

0,56 %

Current Ratio

−0,28

Debt-to-Equity Ratio

5,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	496 000	480 000	240 000	240 000
Net Income	4 000	7 000	−187 000	−158 000
Total Assets	4 786 000	5 048 000	5 289 000	5 508 000
Total Equity	711 000	707 000	700 000	886 000

Income (NOK)	2022	2021	2020	2019
Revenue	496 000	480 000	240 000	240 000
Expenditure	255 000	264 000	290 000	200 000
Operating Profit	241 000	216 000	−50 000	40 000
Financial Income	0	0	0	0
Financial Costs	236 000	206 000	189 000	242 000
Financial Balance	−236 000	−206 000	−189 000	−242 000
Earnings Before Tax	5 000	9 000	−239 000	−202 000
Tax	1 000	2 000	−53 000	−45 000
Net Income	4 000	7 000	−187 000	−158 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 849 000	5 050 000	5 251 000	5 398 000
Total Current Assets	−63 000	−2 000	38 000	110 000
Total Assets	4 786 000	5 048 000	5 289 000	5 508 000
Total Retained Equity	−489 000	−493 000	−500 000	−314 000
Total Equity	711 000	707 000	700 000	886 000
Total Long-Term Debt	3 846 000	4 114 000	4 375 000	4 429 000
Total Current Debt	228 000	227 000	214 000	193 000
Total Equity and Debt	4 786 000	5 048 000	5 289 000	5 508 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	496 000	480 000	240 000	240 000
Revenue	496 000	480 000	240 000	240 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	199 000	199 000	199 000	146 000
Impairment	0	0	0	0
Expenditure	255 000	264 000	290 000	200 000
Operating Profit	241 000	216 000	−50 000	40 000
Financial Income	0	0	0	0
Financial Costs	236 000	206 000	189 000	242 000
Financial Balance	−236 000	−206 000	−189 000	−242 000
Dividends	0	0	0	0
Net Income	4 000	7 000	−187 000	−158 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	138 000	139 000	141 000	88 000
Real Eastate	4 612 000	4 752 000	4 892 000	5 032 000
Machinery and Plant Facilities	53 000	90 000	126 000	163 000
Fixtures	46 000	69 000	93 000	116 000
Total Tangible Assets	4 711 000	4 911 000	5 110 000	5 310 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 849 000	5 050 000	5 251 000	5 398 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	12 000	11 000	12 000
Total Current Assets	−63 000	−2 000	38 000	110 000
Total Assets	4 786 000	5 048 000	5 289 000	5 508 000
Total Equity	711 000	707 000	700 000	886 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 846 000	4 114 000	4 375 000	4 429 000
Creditors	0	0	2 000	8 000
Unpaid Taxes	41 000	39 000	19 000	9 000
Dividends	0	0	0	0
Other Current Debt	188 000	188 000	193 000	176 000
Total Current Debt	228 000	227 000	214 000	193 000
Total Equity and Debt	4 786 000	5 048 000	5 289 000	5 508 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,56 %	0,99 %	−26,71 %	−17,83 %
Debt-to-Equity Ratio	5,41	5,82	6,25	5
Operating Profit Margin	48,59 %	45 %	−20,83 %	16,67 %
Current Ratio	−0,28	−0,01	0,18	0,57
Quick Ratio	−0,28	−0,01	0,18	0,57
Equity Ratio	0,15	0,14	0,13	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %