BYGGVARE EIENDOM AS

0270 OSLO

Finances

Return on Equity

7,49 %

Current Ratio

6,23

Debt-to-Equity Ratio

3,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	3 487 000	3 241 000	2 537 000	2 070 000
Total Assets	196 878 000	202 470 000	205 655 000	210 146 000
Total Equity	46 560 000	52 240 000	50 482 000	53 029 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	232 000	228 000	212 000	274 000
Operating Profit	−232 000	−228 000	−212 000	−274 000
Financial Income	10 875 000	10 556 000	10 495 000	10 103 000
Financial Costs	6 172 000	6 173 000	6 172 000	6 175 000
Financial Balance	4 703 000	4 383 000	4 323 000	3 928 000
Earnings Before Tax	4 471 000	4 156 000	4 112 000	3 654 000
Tax	984 000	915 000	1 574 000	1 583 000
Net Income	3 487 000	3 241 000	2 537 000	2 070 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	182 427 000	187 005 000	191 784 000	194 828 000
Total Current Assets	14 451 000	15 464 000	13 870 000	15 318 000
Total Assets	196 878 000	202 470 000	205 655 000	210 146 000
Total Retained Equity	4 810 000	3 140 000	0	0
Total Equity	46 560 000	52 240 000	50 482 000	53 029 000
Total Long-Term Debt	148 000 000	148 000 000	148 000 000	148 000 000
Total Current Debt	2 318 000	2 230 000	7 172 000	9 117 000
Total Equity and Debt	196 878 000	202 470 000	205 655 000	210 146 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	232 000	228 000	212 000	274 000
Operating Profit	−232 000	−228 000	−212 000	−274 000
Financial Income	10 875 000	10 556 000	10 495 000	10 103 000
Financial Costs	6 172 000	6 173 000	6 172 000	6 175 000
Financial Balance	4 703 000	4 383 000	4 323 000	3 928 000
Dividends	0	0	5 000 000	12 476 000
Net Income	3 487 000	3 241 000	2 537 000	2 070 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	182 427 000	187 005 000	191 784 000	194 828 000
Total Fixed Assets	182 427 000	187 005 000	191 784 000	194 828 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	1 552 000	180 000	36 000
Total Current Assets	14 451 000	15 464 000	13 870 000	15 318 000
Total Assets	196 878 000	202 470 000	205 655 000	210 146 000
Total Equity	46 560 000	52 240 000	50 482 000	53 029 000
Short-Term Group Debt	99 000	130 000	107 000	116 000
Total Long-Term Debt	148 000 000	148 000 000	148 000 000	148 000 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	5 000 000	12 476 000
Other Current Debt	514 000	514 000	514 000	514 000
Total Current Debt	2 318 000	2 230 000	7 172 000	9 117 000
Total Equity and Debt	196 878 000	202 470 000	205 655 000	210 146 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,49 %	6,2 %	5,03 %	3,9 %
Debt-to-Equity Ratio	3,18	2,83	2,93	2,79
Operating Profit Margin	-	-	-	-
Current Ratio	6,23	6,93	1,93	1,68
Quick Ratio	6,23	6,93	1,93	1,68
Equity Ratio	0,24	0,26	0,25	0,25
Gross Profit Margin	-	-	-	-