BJØRUMSVEGEN EIENDOM AS

4820 FROLAND

Finances

Share Ownership

Return on Equity

41,7 %

Current Ratio

0,3

Debt-to-Equity Ratio

6,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 687 000	3 059 000	2 615 000	627 000
Net Income	849 000	1 413 000	990 000	189 000
Total Assets	18 062 000	18 968 000	17 503 000	13 784 000
Total Equity	2 036 000	2 044 000	1 280 000	633 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 687 000	3 059 000	2 615 000	627 000
Expenditure	1 127 000	924 000	954 000	221 000
Operating Profit	1 560 000	2 135 000	1 661 000	406 000
Financial Income	41 000	9 000	0	293 000
Financial Costs	513 000	333 000	395 000	457 000
Financial Balance	−472 000	−324 000	−395 000	−164 000
Earnings Before Tax	1 089 000	1 811 000	1 267 000	242 000
Tax	239 000	398 000	276 000	53 000
Net Income	849 000	1 413 000	990 000	189 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 306 000	16 462 000	15 313 000	13 715 000
Total Current Assets	756 000	2 506 000	2 191 000	69 000
Total Assets	18 062 000	18 968 000	17 503 000	13 784 000
Total Retained Equity	1 809 000	1 817 000	1 054 000	407 000
Total Equity	2 036 000	2 044 000	1 280 000	633 000
Total Long-Term Debt	13 478 000	15 358 000	15 722 000	13 148 000
Total Current Debt	2 548 000	1 566 000	502 000	3 000
Total Equity and Debt	18 062 000	18 968 000	17 503 000	13 784 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	627 000
Other Income	2 687 000	3 059 000	2 615 000	0
Revenue	2 687 000	3 059 000	2 615 000	627 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	570 000	590 000	614 000	146 000
Impairment	0	0	0	0
Expenditure	1 127 000	924 000	954 000	221 000
Operating Profit	1 560 000	2 135 000	1 661 000	406 000
Financial Income	41 000	9 000	0	293 000
Financial Costs	513 000	333 000	395 000	457 000
Financial Balance	−472 000	−324 000	−395 000	−164 000
Dividends	0	0	0	0
Net Income	849 000	1 413 000	990 000	189 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	14 253 000	14 823 000	15 313 000	4 065 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	14 253 000	14 823 000	15 313 000	4 065 000
Total Fiancial Fixed Assets	3 053 000	1 639 000	0	9 649 000
Total Fixed Assets	17 306 000	16 462 000	15 313 000	13 715 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	575 000	2 124 000	1 960 000	32 000
Total Current Assets	756 000	2 506 000	2 191 000	69 000
Total Assets	18 062 000	18 968 000	17 503 000	13 784 000
Total Equity	2 036 000	2 044 000	1 280 000	633 000
Short-Term Group Debt	2 406 000	1 263 000	422 000	0
Total Long-Term Debt	13 478 000	15 358 000	15 722 000	13 148 000
Creditors	99 000	87 000	50 000	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	43 000	0	29 000	0
Total Current Debt	2 548 000	1 566 000	502 000	3 000
Total Equity and Debt	18 062 000	18 968 000	17 503 000	13 784 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,7 %	69,13 %	77,34 %	29,86 %
Debt-to-Equity Ratio	6,62	7,51	12,28	20,77
Operating Profit Margin	58,06 %	69,79 %	63,52 %	64,75 %
Current Ratio	0,3	1,6	4,36	23
Quick Ratio	0,3	1,6	4,36	23
Equity Ratio	0,11	0,11	0,07	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %