BJØRSETBOVEGEN 10 AS

6409 MOLDE

Finances

Share Ownership

Return on Equity

55,3 %

Current Ratio

0,22

Debt-to-Equity Ratio

−44,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	448 000	355 000	236 000	470 000
Net Income	−73 000	−107 000	−84 000	80 000
Total Assets	5 815 000	5 972 000	6 068 000	5 635 000
Total Equity	−132 000	−59 000	48 000	172 000

Income (NOK)	2022	2021	2020	2019
Revenue	448 000	355 000	236 000	470 000
Expenditure	274 000	276 000	148 000	177 000
Operating Profit	173 000	80 000	88 000	293 000
Financial Income	0	0	0	0
Financial Costs	246 000	189 000	195 000	190 000
Financial Balance	−246 000	−189 000	−195 000	−190 000
Earnings Before Tax	−73 000	−109 000	−108 000	103 000
Tax	0	−3 000	−24 000	23 000
Net Income	−73 000	−107 000	−84 000	80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 810 000	5 901 000	5 739 000	5 517 000
Total Current Assets	6 000	71 000	329 000	117 000
Total Assets	5 815 000	5 972 000	6 068 000	5 635 000
Total Retained Equity	−162 000	−89 000	18 000	142 000
Total Equity	−132 000	−59 000	48 000	172 000
Total Long-Term Debt	5 920 000	6 029 000	5 953 000	5 383 000
Total Current Debt	27 000	2 000	67 000	80 000
Total Equity and Debt	5 815 000	5 972 000	6 068 000	5 635 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	448 000	355 000	236 000	470 000
Revenue	448 000	355 000	236 000	470 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	−50 000	53 000
Depreciation	91 000	87 000	81 000	0
Impairment	0	0	0	0
Expenditure	274 000	276 000	148 000	177 000
Operating Profit	173 000	80 000	88 000	293 000
Financial Income	0	0	0	0
Financial Costs	246 000	189 000	195 000	190 000
Financial Balance	−246 000	−189 000	−195 000	−190 000
Dividends	0	0	40 000	0
Net Income	−73 000	−107 000	−84 000	80 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 810 000	5 901 000	5 739 000	5 517 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 810 000	5 901 000	5 739 000	5 517 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 810 000	5 901 000	5 739 000	5 517 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 000	46 000	303 000	78 000
Total Current Assets	6 000	71 000	329 000	117 000
Total Assets	5 815 000	5 972 000	6 068 000	5 635 000
Total Equity	−132 000	−59 000	48 000	172 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 920 000	6 029 000	5 953 000	5 383 000
Creditors	5 000	0	40 000	7 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	40 000	0
Other Current Debt	22 000	2 000	27 000	50 000
Total Current Debt	27 000	2 000	67 000	80 000
Total Equity and Debt	5 815 000	5 972 000	6 068 000	5 635 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,3 %	181,36 %	−175 %	46,51 %
Debt-to-Equity Ratio	−44,85	−102,19	124,02	31,3
Operating Profit Margin	38,62 %	22,54 %	37,29 %	62,34 %
Current Ratio	0,22	35,5	4,91	1,46
Quick Ratio	0,22	35,5	4,91	1,46
Equity Ratio	−0,02	−0,01	0,01	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %