BEIARN EIENDOM AS

8110 MOLDJORD

Finances

Share Ownership

Return on Equity

51,24 %

Current Ratio

1,63

Debt-to-Equity Ratio

−11,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	369 000	324 000	505 000	433 000
Net Income	−227 000	−343 000	−72 000	−242 000
Total Assets	4 740 000	4 482 000	4 976 000	4 961 000
Total Equity	−443 000	−216 000	127 000	199 000

Income (NOK)	2022	2021	2020	2019
Revenue	369 000	324 000	505 000	433 000
Expenditure	489 000	596 000	508 000	572 000
Operating Profit	−120 000	−271 000	−3 000	−138 000
Financial Income	0	0	0	0
Financial Costs	106 000	71 000	69 000	104 000
Financial Balance	−106 000	−71 000	−69 000	−104 000
Earnings Before Tax	−227 000	−343 000	−72 000	−242 000
Tax	0	0	0	0
Net Income	−227 000	−343 000	−72 000	−242 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 375 000	4 258 000	4 546 000	4 682 000
Total Current Assets	365 000	224 000	430 000	279 000
Total Assets	4 740 000	4 482 000	4 976 000	4 961 000
Total Retained Equity	−1 643 000	−1 416 000	−1 073 000	−1 001 000
Total Equity	−443 000	−216 000	127 000	199 000
Total Long-Term Debt	4 959 000	4 510 000	4 837 000	4 700 000
Total Current Debt	224 000	188 000	13 000	62 000
Total Equity and Debt	4 740 000	4 482 000	4 976 000	4 961 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	1 000	21 000
Other Income	369 000	324 000	504 000	412 000
Revenue	369 000	324 000	505 000	433 000
Cost of Goods Sold	0	172 000	22 000	112 000
Salary Costs	0	0	0	0
Depreciation	363 000	289 000	293 000	283 000
Impairment	0	0	0	0
Expenditure	489 000	596 000	508 000	572 000
Operating Profit	−120 000	−271 000	−3 000	−138 000
Financial Income	0	0	0	0
Financial Costs	106 000	71 000	69 000	104 000
Financial Balance	−106 000	−71 000	−69 000	−104 000
Dividends	0	0	0	0
Net Income	−227 000	−343 000	−72 000	−242 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 454 000	3 640 000	3 826 000	4 012 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	919 000	617 000	720 000	670 000
Total Tangible Assets	4 374 000	4 257 000	4 546 000	4 682 000
Total Fiancial Fixed Assets	1 000	1 000	0	0
Total Fixed Assets	4 375 000	4 258 000	4 546 000	4 682 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	135 000	213 000	174 000	107 000
Total Current Assets	365 000	224 000	430 000	279 000
Total Assets	4 740 000	4 482 000	4 976 000	4 961 000
Total Equity	−443 000	−216 000	127 000	199 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 959 000	4 510 000	4 837 000	4 700 000
Creditors	205 000	174 000	3 000	12 000
Unpaid Taxes	9 000	8 000	3 000	40 000
Dividends	0	0	0	0
Other Current Debt	10 000	6 000	6 000	10 000
Total Current Debt	224 000	188 000	13 000	62 000
Total Equity and Debt	4 740 000	4 482 000	4 976 000	4 961 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,24 %	158,8 %	−56,69 %	−121,61 %
Debt-to-Equity Ratio	−11,19	−20,88	38,09	23,62
Operating Profit Margin	−32,52 %	−83,64 %	−0,59 %	−31,87 %
Current Ratio	1,63	1,19	33,08	4,5
Quick Ratio	1,63	1,19	33,08	4,5
Equity Ratio	−0,09	−0,05	0,03	0,04
Gross Profit Margin	100 %	46,91 %	95,64 %	74,13 %