BISLETT EIENDOMSMEGLING AS

0452 OSLO

Finances

Return on Equity

226,43 %

Current Ratio

1,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 753 000	16 311 000	11 536 000	14 732 000
Net Income	3 118 000	2 210 000	690 000	1 144 000
Total Assets	8 534 000	7 793 000	6 087 000	6 484 000
Total Equity	1 377 000	1 409 000	1 544 000	1 985 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 753 000	16 311 000	11 536 000	14 732 000
Expenditure	16 758 000	13 352 000	10 685 000	13 164 000
Operating Profit	3 994 000	2 960 000	851 000	1 568 000
Financial Income	89 000	1 000	152 000	55 000
Financial Costs	80 000	119 000	118 000	150 000
Financial Balance	9 000	−118 000	34 000	−95 000
Earnings Before Tax	4 003 000	2 842 000	886 000	1 472 000
Tax	885 000	632 000	195 000	328 000
Net Income	3 118 000	2 210 000	690 000	1 144 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	385 000	298 000	537 000	711 000
Total Current Assets	8 149 000	7 495 000	5 550 000	5 773 000
Total Assets	8 534 000	7 793 000	6 087 000	6 484 000
Total Retained Equity	907 000	924 000	1 129 000	1 520 000
Total Equity	1 377 000	1 409 000	1 544 000	1 985 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 157 000	6 384 000	4 543 000	4 499 000
Total Equity and Debt	8 534 000	7 793 000	6 087 000	6 484 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	19 880 000	15 757 000	11 031 000	14 224 000
Other Income	873 000	554 000	504 000	508 000
Revenue	20 753 000	16 311 000	11 536 000	14 732 000
Cost of Goods Sold	3 252 000	2 391 000	1 612 000	2 076 000
Salary Costs	9 505 000	7 045 000	5 692 000	7 399 000
Depreciation	110 000	260 000	264 000	275 000
Impairment	0	0	0	0
Expenditure	16 758 000	13 352 000	10 685 000	13 164 000
Operating Profit	3 994 000	2 960 000	851 000	1 568 000
Financial Income	89 000	1 000	152 000	55 000
Financial Costs	80 000	119 000	118 000	150 000
Financial Balance	9 000	−118 000	34 000	−95 000
Dividends	3 000 000	2 500 000	1 000 000	0
Net Income	3 118 000	2 210 000	690 000	1 144 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	32 000	36 000	16 000	16 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	204 000	113 000	373 000	544 000
Total Tangible Assets	204 000	113 000	373 000	544 000
Total Fiancial Fixed Assets	148 000	148 000	148 000	151 000
Total Fixed Assets	385 000	298 000	537 000	711 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 177 000	2 840 000	2 441 000	1 317 000
Total Current Assets	8 149 000	7 495 000	5 550 000	5 773 000
Total Assets	8 534 000	7 793 000	6 087 000	6 484 000
Total Equity	1 377 000	1 409 000	1 544 000	1 985 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 309 000	1 231 000	267 000	148 000
Unpaid Taxes	760 000	946 000	640 000	944 000
Dividends	3 000 000	2 500 000	1 000 000	0
Other Current Debt	1 207 000	1 055 000	568 000	1 126 000
Total Current Debt	7 157 000	6 384 000	4 543 000	4 499 000
Total Equity and Debt	8 534 000	7 793 000	6 087 000	6 484 000

Financial indicators	2022	2021	2020	2019
Return on Equity	226,43 %	156,85 %	44,69 %	57,63 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,25 %	18,15 %	7,38 %	10,64 %
Current Ratio	1,14	1,17	1,22	1,28
Quick Ratio	1,14	1,17	1,22	1,28
Equity Ratio	0,16	0,18	0,25	0,31
Gross Profit Margin	84,33 %	85,34 %	86,03 %	85,91 %