BJØRG STEMLAND OG BJØRNAR OLAISENS STIFTELSE

8764 LOVUND

Finances

Share Ownership

Return on Equity

92,89 %

Current Ratio

8,66

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 000 000	0	1 000 000	1 000 000
Net Income	11 026 000	−804 000	30 000	−187 000
Total Assets	13 026 000	1 129 000	2 387 000	2 370 000
Total Equity	11 870 000	844 000	1 648 000	1 618 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 000 000	0	1 000 000	1 000 000
Expenditure	1 024 000	815 000	1 005 000	1 202 000
Operating Profit	10 976 000	−815 000	−5 000	−202 000
Financial Income	51 000	10 000	36 000	16 000
Financial Costs	0	0	0	0
Financial Balance	51 000	10 000	36 000	16 000
Earnings Before Tax	11 026 000	−804 000	30 000	−187 000
Tax	0	0	0	0
Net Income	11 026 000	−804 000	30 000	−187 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 016 000	0	0	0
Total Current Assets	10 010 000	1 129 000	2 387 000	2 370 000
Total Assets	13 026 000	1 129 000	2 387 000	2 370 000
Total Retained Equity	11 670 000	644 000	1 448 000	1 418 000
Total Equity	11 870 000	844 000	1 648 000	1 618 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 156 000	285 000	739 000	752 000
Total Equity and Debt	13 026 000	1 129 000	2 387 000	2 370 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 000 000	0	1 000 000	1 000 000
Other Income	0	0	0	0
Revenue	12 000 000	0	1 000 000	1 000 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	70 000	60 000	50 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 024 000	815 000	1 005 000	1 202 000
Operating Profit	10 976 000	−815 000	−5 000	−202 000
Financial Income	51 000	10 000	36 000	16 000
Financial Costs	0	0	0	0
Financial Balance	51 000	10 000	36 000	16 000
Dividends	0	0	0	0
Net Income	11 026 000	−804 000	30 000	−187 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 016 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 016 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 016 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 010 000	1 129 000	2 387 000	2 370 000
Total Current Assets	10 010 000	1 129 000	2 387 000	2 370 000
Total Assets	13 026 000	1 129 000	2 387 000	2 370 000
Total Equity	11 870 000	844 000	1 648 000	1 618 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	875 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	281 000	285 000	739 000	752 000
Total Current Debt	1 156 000	285 000	739 000	752 000
Total Equity and Debt	13 026 000	1 129 000	2 387 000	2 370 000

Financial indicators	2022	2021	2020	2019
Return on Equity	92,89 %	−95,26 %	1,82 %	−11,56 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	91,47 %	-	−0,5 %	−20,2 %
Current Ratio	8,66	3,96	3,23	3,15
Quick Ratio	8,66	3,96	3,23	3,15
Equity Ratio	0,91	0,75	0,69	0,68
Gross Profit Margin	100 %	-	100 %	100 %