BJØRN STIANSEN EIENDOM AS

4994 AKLAND

Finances

Return on Equity

4,79 %

Current Ratio

3,69

Debt-to-Equity Ratio

15,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 646 000	1 454 000	1 429 000	1 421 000
Net Income	76 000	168 000	305 000	176 000
Total Assets	26 268 000	19 667 000	20 194 000	20 090 000
Total Equity	1 585 000	1 510 000	1 342 000	1 036 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 646 000	1 454 000	1 429 000	1 421 000
Expenditure	1 270 000	1 032 000	770 000	987 000
Operating Profit	376 000	422 000	659 000	434 000
Financial Income	59 000	52 000	38 000	43 000
Financial Costs	353 000	273 000	305 000	264 000
Financial Balance	−294 000	−221 000	−267 000	−221 000
Earnings Before Tax	81 000	201 000	391 000	213 000
Tax	5 000	33 000	86 000	38 000
Net Income	76 000	168 000	305 000	176 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 012 000	19 354 000	19 709 000	19 998 000
Total Current Assets	1 256 000	313 000	486 000	92 000
Total Assets	26 268 000	19 667 000	20 194 000	20 090 000
Total Retained Equity	1 552 000	1 476 000	1 308 000	1 003 000
Total Equity	1 585 000	1 510 000	1 342 000	1 036 000
Total Long-Term Debt	24 343 000	18 053 000	18 658 000	14 175 000
Total Current Debt	340 000	104 000	195 000	4 878 000
Total Equity and Debt	26 268 000	19 667 000	20 194 000	20 090 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	201 000	201 000	167 000	0
Other Income	1 445 000	1 253 000	1 262 000	1 421 000
Revenue	1 646 000	1 454 000	1 429 000	1 421 000
Cost of Goods Sold	5 000	0	2 000	81 000
Salary Costs	280 000	142 000	−30 000	73 000
Depreciation	677 000	607 000	577 000	586 000
Impairment	0	0	0	0
Expenditure	1 270 000	1 032 000	770 000	987 000
Operating Profit	376 000	422 000	659 000	434 000
Financial Income	59 000	52 000	38 000	43 000
Financial Costs	353 000	273 000	305 000	264 000
Financial Balance	−294 000	−221 000	−267 000	−221 000
Dividends	0	0	0	0
Net Income	76 000	168 000	305 000	176 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 203 000	18 218 000	18 545 000	18 936 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 127 000	454 000	481 000	380 000
Total Tangible Assets	24 330 000	18 671 000	19 026 000	19 316 000
Total Fiancial Fixed Assets	683 000	683 000	683 000	683 000
Total Fixed Assets	25 012 000	19 354 000	19 709 000	19 998 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	858 000	295 000	486 000	17 000
Total Current Assets	1 256 000	313 000	486 000	92 000
Total Assets	26 268 000	19 667 000	20 194 000	20 090 000
Total Equity	1 585 000	1 510 000	1 342 000	1 036 000
Short-Term Group Debt	18 000	18 000	18 000	4 719 000
Total Long-Term Debt	24 343 000	18 053 000	18 658 000	14 175 000
Creditors	159 000	22 000	69 000	28 000
Unpaid Taxes	144 000	36 000	30 000	50 000
Dividends	0	0	0	0
Other Current Debt	18 000	0	6 000	60 000
Total Current Debt	340 000	104 000	195 000	4 878 000
Total Equity and Debt	26 268 000	19 667 000	20 194 000	20 090 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,79 %	11,13 %	22,73 %	16,99 %
Debt-to-Equity Ratio	15,36	11,96	13,9	13,68
Operating Profit Margin	22,84 %	29,02 %	46,12 %	30,54 %
Current Ratio	3,69	3,01	2,49	0,02
Quick Ratio	3,69	3,01	2,49	0,02
Equity Ratio	0,06	0,08	0,07	0,05
Gross Profit Margin	99,7 %	100 %	99,86 %	94,3 %