BM3 EIENDOM AS

8072 BODØ

Finances

Share Ownership

Return on Equity

3,74 %

Current Ratio

5,42

Debt-to-Equity Ratio

1,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 306 000	2 390 000	2 497 000	4 247 000
Net Income	418 000	641 000	337 000	−817 000
Total Assets	30 376 000	31 181 000	31 873 000	44 439 000
Total Equity	11 185 000	10 805 000	10 165 000	9 827 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 306 000	2 390 000	2 497 000	4 247 000
Expenditure	892 000	920 000	1 115 000	3 582 000
Operating Profit	1 414 000	1 469 000	1 381 000	665 000
Financial Income	233 000	166 000	195 000	138 000
Financial Costs	1 111 000	863 000	1 144 000	1 850 000
Financial Balance	−878 000	−697 000	−949 000	−1 712 000
Earnings Before Tax	536 000	773 000	432 000	−1 047 000
Tax	118 000	132 000	95 000	−231 000
Net Income	418 000	641 000	337 000	−817 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 190 000	29 864 000	30 539 000	42 559 000
Total Current Assets	1 186 000	1 317 000	1 335 000	1 881 000
Total Assets	30 376 000	31 181 000	31 873 000	44 439 000
Total Retained Equity	3 993 000	3 613 000	2 972 000	2 635 000
Total Equity	11 185 000	10 805 000	10 165 000	9 827 000
Total Long-Term Debt	18 971 000	20 142 000	21 495 000	34 255 000
Total Current Debt	219 000	234 000	214 000	357 000
Total Equity and Debt	30 376 000	31 181 000	31 873 000	44 439 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 306 000	2 390 000	2 497 000	4 247 000
Revenue	2 306 000	2 390 000	2 497 000	4 247 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	674 000	674 000	674 000	965 000
Impairment	0	0	0	1 834 000
Expenditure	892 000	920 000	1 115 000	3 582 000
Operating Profit	1 414 000	1 469 000	1 381 000	665 000
Financial Income	233 000	166 000	195 000	138 000
Financial Costs	1 111 000	863 000	1 144 000	1 850 000
Financial Balance	−878 000	−697 000	−949 000	−1 712 000
Dividends	0	0	0	0
Net Income	418 000	641 000	337 000	−817 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	25 277 000	25 951 000	26 626 000	38 646 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	25 277 000	25 951 000	26 626 000	38 646 000
Total Fiancial Fixed Assets	3 913 000	3 913 000	3 913 000	3 913 000
Total Fixed Assets	29 190 000	29 864 000	30 539 000	42 559 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	153 000	890 000	89 000	1 209 000
Total Current Assets	1 186 000	1 317 000	1 335 000	1 881 000
Total Assets	30 376 000	31 181 000	31 873 000	44 439 000
Total Equity	11 185 000	10 805 000	10 165 000	9 827 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 971 000	20 142 000	21 495 000	34 255 000
Creditors	0	82 000	65 000	27 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	219 000	152 000	148 000	330 000
Total Current Debt	219 000	234 000	214 000	357 000
Total Equity and Debt	30 376 000	31 181 000	31 873 000	44 439 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,74 %	5,93 %	3,32 %	−8,31 %
Debt-to-Equity Ratio	1,7	1,86	2,11	3,49
Operating Profit Margin	61,32 %	61,46 %	55,31 %	15,66 %
Current Ratio	5,42	5,63	6,24	5,27
Quick Ratio	5,42	5,63	6,24	5,27
Equity Ratio	0,37	0,35	0,32	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %