TIAN EIENDOM BJØRNANG AS

7620 SKOGN

Finances

Share Ownership

Return on Equity

52,85 %

Current Ratio

0,81

Debt-to-Equity Ratio

7,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 407 000	546 000	960 000	1 438 000
Net Income	1 344 000	−474 000	76 000	691 000
Total Assets	22 500 000	13 409 000	6 316 000	6 355 000
Total Equity	2 543 000	1 199 000	1 673 000	1 597 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 407 000	546 000	960 000	1 438 000
Expenditure	824 000	964 000	674 000	337 000
Operating Profit	2 582 000	−418 000	287 000	1 101 000
Financial Income	0	0	1 000	1 000
Financial Costs	812 000	235 000	191 000	216 000
Financial Balance	−812 000	−235 000	−190 000	−215 000
Earnings Before Tax	1 770 000	−653 000	97 000	886 000
Tax	426 000	−179 000	21 000	195 000
Net Income	1 344 000	−474 000	76 000	691 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 084 000	11 225 000	4 809 000	4 710 000
Total Current Assets	416 000	2 184 000	1 507 000	1 645 000
Total Assets	22 500 000	13 409 000	6 316 000	6 355 000
Total Retained Equity	1 643 000	299 000	773 000	697 000
Total Equity	2 543 000	1 199 000	1 673 000	1 597 000
Total Long-Term Debt	19 444 000	4 139 000	4 339 000	4 539 000
Total Current Debt	514 000	8 071 000	304 000	219 000
Total Equity and Debt	22 500 000	13 409 000	6 316 000	6 355 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	627 000	201 000	0	0
Other Income	2 780 000	345 000	960 000	1 438 000
Revenue	3 407 000	546 000	960 000	1 438 000
Cost of Goods Sold	60 000	100 000	101 000	21 000
Salary Costs	0	0	0	0
Depreciation	405 000	205 000	192 000	190 000
Impairment	0	0	0	0
Expenditure	824 000	964 000	674 000	337 000
Operating Profit	2 582 000	−418 000	287 000	1 101 000
Financial Income	0	0	1 000	1 000
Financial Costs	812 000	235 000	191 000	216 000
Financial Balance	−812 000	−235 000	−190 000	−215 000
Dividends	0	0	0	0
Net Income	1 344 000	−474 000	76 000	691 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	183 000	40 000	26 000
Real Eastate	22 084 000	11 042 000	4 769 000	4 685 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	22 084 000	11 042 000	4 769 000	4 685 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 084 000	11 225 000	4 809 000	4 710 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	382 000	1 915 000	1 507 000	1 618 000
Total Current Assets	416 000	2 184 000	1 507 000	1 645 000
Total Assets	22 500 000	13 409 000	6 316 000	6 355 000
Total Equity	2 543 000	1 199 000	1 673 000	1 597 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 444 000	4 139 000	4 339 000	4 539 000
Creditors	337 000	2 473 000	260 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	31 000	8 000	10 000
Total Current Debt	514 000	8 071 000	304 000	219 000
Total Equity and Debt	22 500 000	13 409 000	6 316 000	6 355 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,85 %	−39,53 %	4,54 %	43,27 %
Debt-to-Equity Ratio	7,65	3,45	2,59	2,84
Operating Profit Margin	75,79 %	−76,56 %	29,9 %	76,56 %
Current Ratio	0,81	0,27	4,96	7,51
Quick Ratio	0,81	0,27	4,96	7,51
Equity Ratio	0,11	0,09	0,26	0,25
Gross Profit Margin	98,24 %	81,68 %	89,48 %	98,54 %