B.D EIENDOM AS

3154 TOLVSRØD

Finances

Share Ownership

Return on Equity

11,39 %

Current Ratio

1,13

Debt-to-Equity Ratio

0,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	213 000	52 000	50 000	68 000
Net Income	117 000	18 000	−12 000	10 000
Total Assets	1 491 000	1 373 000	1 428 000	1 380 000
Total Equity	1 027 000	947 000	929 000	941 000

Income (NOK)	2022	2021	2020	2019
Revenue	213 000	52 000	50 000	68 000
Expenditure	63 000	29 000	64 000	55 000
Operating Profit	151 000	23 000	−14 000	13 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	1 000
Financial Balance	−1 000	0	−1 000	−1 000
Earnings Before Tax	150 000	22 000	−15 000	12 000
Tax	33 000	4 000	−3 000	3 000
Net Income	117 000	18 000	−12 000	10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 394 000	1 297 000	1 297 000	1 297 000
Total Current Assets	97 000	76 000	131 000	83 000
Total Assets	1 491 000	1 373 000	1 428 000	1 380 000
Total Retained Equity	95 000	16 000	−3 000	10 000
Total Equity	1 027 000	947 000	929 000	941 000
Total Long-Term Debt	379 000	375 000	375 000	375 000
Total Current Debt	86 000	51 000	124 000	63 000
Total Equity and Debt	1 491 000	1 373 000	1 428 000	1 380 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	163 000	2 000	0	0
Other Income	50 000	50 000	50 000	68 000
Revenue	213 000	52 000	50 000	68 000
Cost of Goods Sold	4 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	6 000	0	0	0
Impairment	0	0	0	0
Expenditure	63 000	29 000	64 000	55 000
Operating Profit	151 000	23 000	−14 000	13 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	1 000
Financial Balance	−1 000	0	−1 000	−1 000
Dividends	0	0	0	0
Net Income	117 000	18 000	−12 000	10 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 297 000	1 297 000	1 297 000	1 297 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	97 000	0	0	0
Total Tangible Assets	1 394 000	1 297 000	1 297 000	1 297 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 394 000	1 297 000	1 297 000	1 297 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	71 000	76 000	128 000	83 000
Total Current Assets	97 000	76 000	131 000	83 000
Total Assets	1 491 000	1 373 000	1 428 000	1 380 000
Total Equity	1 027 000	947 000	929 000	941 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	379 000	375 000	375 000	375 000
Creditors	1 000	0	8 000	5 000
Unpaid Taxes	−13 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	78 000	47 000	116 000	55 000
Total Current Debt	86 000	51 000	124 000	63 000
Total Equity and Debt	1 491 000	1 373 000	1 428 000	1 380 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,39 %	1,9 %	−1,29 %	1,06 %
Debt-to-Equity Ratio	0,37	0,4	0,4	0,4
Operating Profit Margin	70,89 %	44,23 %	−28 %	19,12 %
Current Ratio	1,13	1,49	1,06	1,32
Quick Ratio	1,13	1,49	1,06	1,32
Equity Ratio	0,69	0,69	0,65	0,68
Gross Profit Margin	98,12 %	100 %	100 %	100 %