BJØRNFLATEN UTVIKLING AS

9008 TROMSØ

Finances

Return on Equity

6,78 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	230 000	0	0	0
Net Income	141 000	−10 000	−1 000	−13 000
Total Assets	2 642 000	2 262 000	2 018 000	2 018 000
Total Equity	2 081 000	1 940 000	1 949 000	1 950 000

Income (NOK)	2022	2021	2020	2019
Revenue	230 000	0	0	0
Expenditure	49 000	12 000	1 000	17 000
Operating Profit	181 000	−12 000	−1 000	−17 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	181 000	−12 000	−1 000	−17 000
Tax	40 000	−3 000	0	−4 000
Net Income	141 000	−10 000	−1 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 642 000	2 072 000	2 018 000	2 018 000
Total Current Assets	0	190 000	0	0
Total Assets	2 642 000	2 262 000	2 018 000	2 018 000
Total Retained Equity	74 000	−67 000	−58 000	−57 000
Total Equity	2 081 000	1 940 000	1 949 000	1 950 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	560 000	322 000	68 000	67 000
Total Equity and Debt	2 642 000	2 262 000	2 018 000	2 018 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	225 000	0	0	0
Other Income	5 000	0	0	0
Revenue	230 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	13 000	12 000	0	0
Impairment	0	0	0	0
Expenditure	49 000	12 000	1 000	17 000
Operating Profit	181 000	−12 000	−1 000	−17 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	141 000	−10 000	−1 000	−13 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	21 000	18 000	18 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	52 000	0	0
Total Tangible Assets	18 000	52 000	0	0
Total Fiancial Fixed Assets	2 624 000	2 000 000	2 000 000	2 000 000
Total Fixed Assets	2 642 000	2 072 000	2 018 000	2 018 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	190 000	0	0
Total Current Assets	0	190 000	0	0
Total Assets	2 642 000	2 262 000	2 018 000	2 018 000
Total Equity	2 081 000	1 940 000	1 949 000	1 950 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	0	0	0	−1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	542 000	322 000	68 000	68 000
Total Current Debt	560 000	322 000	68 000	67 000
Total Equity and Debt	2 642 000	2 262 000	2 018 000	2 018 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,78 %	−0,52 %	−0,05 %	−0,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	78,7 %	-	-	-
Current Ratio	0	0,59	0	0
Quick Ratio	0	0,59	0	0
Equity Ratio	0,79	0,86	0,97	0,97
Gross Profit Margin	100 %	-	-	-