BEREDNO EIGEDOM AS

5412 STORD

Finances

Share Ownership

Return on Equity

7,75 %

Current Ratio

3,43

Debt-to-Equity Ratio

4,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 127 000	1 127 000	1 127 000	1 127 000
Net Income	178 000	327 000	285 000	217 000
Total Assets	13 600 000	14 431 000	14 563 000	14 688 000
Total Equity	2 296 000	2 118 000	2 118 000	1 833 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 127 000	1 127 000	1 127 000	1 127 000
Expenditure	508 000	452 000	415 000	426 000
Operating Profit	619 000	675 000	713 000	701 000
Financial Income	6 000	5 000	5 000	1 000
Financial Costs	397 000	261 000	353 000	423 000
Financial Balance	−391 000	−256 000	−348 000	−422 000
Earnings Before Tax	228 000	419 000	365 000	279 000
Tax	50 000	92 000	80 000	61 000
Net Income	178 000	327 000	285 000	217 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 229 000	13 490 000	13 751 000	14 011 000
Total Current Assets	370 000	941 000	812 000	677 000
Total Assets	13 600 000	14 431 000	14 563 000	14 688 000
Total Retained Equity	796 000	618 000	618 000	333 000
Total Equity	2 296 000	2 118 000	2 118 000	1 833 000
Total Long-Term Debt	11 196 000	11 836 000	12 314 000	12 742 000
Total Current Debt	108 000	477 000	131 000	114 000
Total Equity and Debt	13 600 000	14 431 000	14 563 000	14 688 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 127 000	1 127 000	1 127 000	1 127 000
Other Income	0	0	0	0
Revenue	1 127 000	1 127 000	1 127 000	1 127 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	261 000	261 000	261 000	261 000
Impairment	0	0	0	0
Expenditure	508 000	452 000	415 000	426 000
Operating Profit	619 000	675 000	713 000	701 000
Financial Income	6 000	5 000	5 000	1 000
Financial Costs	397 000	261 000	353 000	423 000
Financial Balance	−391 000	−256 000	−348 000	−422 000
Dividends	0	327 000	0	360 000
Net Income	178 000	327 000	285 000	217 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 996 000	11 252 000	11 508 000	11 763 000
Machinery and Plant Facilities	2 167 000	2 167 000	2 167 000	2 167 000
Fixtures	16 000	21 000	26 000	31 000
Total Tangible Assets	13 179 000	13 440 000	13 701 000	13 961 000
Total Fiancial Fixed Assets	50 000	50 000	50 000	50 000
Total Fixed Assets	13 229 000	13 490 000	13 751 000	14 011 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	370 000	941 000	812 000	677 000
Total Current Assets	370 000	941 000	812 000	677 000
Total Assets	13 600 000	14 431 000	14 563 000	14 688 000
Total Equity	2 296 000	2 118 000	2 118 000	1 833 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 196 000	11 836 000	12 314 000	12 742 000
Creditors	6 000	15 000	10 000	9 000
Unpaid Taxes	37 000	39 000	41 000	41 000
Dividends	0	327 000	0	360 000
Other Current Debt	22 000	11 000	9 000	16 000
Total Current Debt	108 000	477 000	131 000	114 000
Total Equity and Debt	13 600 000	14 431 000	14 563 000	14 688 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,75 %	15,44 %	13,46 %	11,84 %
Debt-to-Equity Ratio	4,88	5,59	5,81	6,95
Operating Profit Margin	54,92 %	59,89 %	63,27 %	62,2 %
Current Ratio	3,43	1,97	6,2	5,94
Quick Ratio	3,43	1,97	6,2	5,94
Equity Ratio	0,17	0,15	0,15	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %