BVB EIENDOMSMEGLING AS

0855 OSLO

Finances

Return on Equity

−17,92 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 253 000	27 369 000	27 247 000	25 797 000
Net Income	−190 000	3 820 000	4 061 000	3 390 000
Total Assets	6 393 000	15 403 000	10 665 000	10 251 000
Total Equity	1 060 000	2 143 000	1 024 000	1 286 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 253 000	27 369 000	27 247 000	25 797 000
Expenditure	12 424 000	22 435 000	22 418 000	21 385 000
Operating Profit	−173 000	4 934 000	4 830 000	4 412 000
Financial Income	75 000	18 000	395 000	2 000
Financial Costs	117 000	24 000	7 000	64 000
Financial Balance	−42 000	−6 000	388 000	−62 000
Earnings Before Tax	−216 000	4 928 000	5 218 000	4 350 000
Tax	−25 000	1 109 000	1 157 000	960 000
Net Income	−190 000	3 820 000	4 061 000	3 390 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	572 000	585 000	702 000	814 000
Total Current Assets	5 821 000	14 819 000	9 963 000	9 436 000
Total Assets	6 393 000	15 403 000	10 665 000	10 251 000
Total Retained Equity	675 000	1 728 000	609 000	861 000
Total Equity	1 060 000	2 143 000	1 024 000	1 286 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 332 000	13 260 000	9 641 000	8 965 000
Total Equity and Debt	6 393 000	15 403 000	10 665 000	10 251 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 821 000	26 735 000	26 696 000	25 217 000
Other Income	432 000	634 000	552 000	580 000
Revenue	12 253 000	27 369 000	27 247 000	25 797 000
Cost of Goods Sold	1 294 000	1 767 000	2 159 000	2 360 000
Salary Costs	7 390 000	15 693 000	15 273 000	13 713 000
Depreciation	62 000	113 000	125 000	132 000
Impairment	0	0	0	0
Expenditure	12 424 000	22 435 000	22 418 000	21 385 000
Operating Profit	−173 000	4 934 000	4 830 000	4 412 000
Financial Income	75 000	18 000	395 000	2 000
Financial Costs	117 000	24 000	7 000	64 000
Financial Balance	−42 000	−6 000	388 000	−62 000
Dividends	0	2 700 000	4 060 000	3 300 000
Net Income	−190 000	3 820 000	4 061 000	3 390 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	79 000	30 000	35 000	25 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	55 000	118 000	230 000	355 000
Total Tangible Assets	55 000	118 000	230 000	355 000
Total Fiancial Fixed Assets	437 000	437 000	437 000	434 000
Total Fixed Assets	572 000	585 000	702 000	814 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 608 000	6 488 000	2 786 000	1 058 000
Total Current Assets	5 821 000	14 819 000	9 963 000	9 436 000
Total Assets	6 393 000	15 403 000	10 665 000	10 251 000
Total Equity	1 060 000	2 143 000	1 024 000	1 286 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	770 000	1 861 000	748 000	752 000
Unpaid Taxes	981 000	1 937 000	1 479 000	1 730 000
Dividends	0	2 700 000	4 060 000	3 300 000
Other Current Debt	1 276 000	3 064 000	2 187 000	2 169 000
Total Current Debt	5 332 000	13 260 000	9 641 000	8 965 000
Total Equity and Debt	6 393 000	15 403 000	10 665 000	10 251 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−17,92 %	178,25 %	396,58 %	263,61 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1,41 %	18,03 %	17,73 %	17,1 %
Current Ratio	1,09	1,12	1,03	1,05
Quick Ratio	1,09	1,12	1,03	1,05
Equity Ratio	0,17	0,14	0,1	0,13
Gross Profit Margin	89,44 %	93,54 %	92,08 %	90,85 %