BJØRNSTADSVINGEN BORETTSLAG

3015 DRAMMEN

Finances

Share Ownership

Return on Equity

18,16 %

Current Ratio

4,17

Debt-to-Equity Ratio

119,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 490 000	1 805 000	2 062 000	1 276 000
Net Income	146 000	−5 000	244 000	304 000
Total Assets	97 359 000	97 223 000	97 282 000	97 003 000
Total Equity	804 000	658 000	663 000	419 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 490 000	1 805 000	2 062 000	1 276 000
Expenditure	836 000	820 000	641 000	254 000
Operating Profit	1 653 000	984 000	1 421 000	1 022 000
Financial Income	8 000	0	8 000	5 000
Financial Costs	1 516 000	990 000	1 185 000	722 000
Financial Balance	−1 508 000	−990 000	−1 177 000	−717 000
Earnings Before Tax	146 000	−5 000	244 000	304 000
Tax	0	0	0	0
Net Income	146 000	−5 000	244 000	304 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	96 963 000	96 710 000	96 460 000	96 460 000
Total Current Assets	396 000	513 000	822 000	543 000
Total Assets	97 359 000	97 223 000	97 282 000	97 003 000
Total Retained Equity	689 000	543 000	548 000	304 000
Total Equity	804 000	658 000	663 000	419 000
Total Long-Term Debt	96 460 000	96 460 000	96 460 000	96 460 000
Total Current Debt	95 000	105 000	159 000	124 000
Total Equity and Debt	97 359 000	97 223 000	97 282 000	97 003 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 490 000	1 805 000	2 062 000	1 276 000
Revenue	2 490 000	1 805 000	2 062 000	1 276 000
Cost of Goods Sold	0	0	0	0
Salary Costs	68 000	68 000	33 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	836 000	820 000	641 000	254 000
Operating Profit	1 653 000	984 000	1 421 000	1 022 000
Financial Income	8 000	0	8 000	5 000
Financial Costs	1 516 000	990 000	1 185 000	722 000
Financial Balance	−1 508 000	−990 000	−1 177 000	−717 000
Dividends	0	0	0	0
Net Income	146 000	−5 000	244 000	304 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	96 460 000	96 460 000	96 460 000	96 460 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	96 460 000	96 460 000	96 460 000	96 460 000
Total Fiancial Fixed Assets	503 000	250 000	0	0
Total Fixed Assets	96 963 000	96 710 000	96 460 000	96 460 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	296 000	405 000	650 000	343 000
Total Current Assets	396 000	513 000	822 000	543 000
Total Assets	97 359 000	97 223 000	97 282 000	97 003 000
Total Equity	804 000	658 000	663 000	419 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	96 460 000	96 460 000	96 460 000	96 460 000
Creditors	51 000	32 000	99 000	101 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	44 000	72 000	60 000	23 000
Total Current Debt	95 000	105 000	159 000	124 000
Total Equity and Debt	97 359 000	97 223 000	97 282 000	97 003 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,16 %	−0,76 %	36,8 %	72,55 %
Debt-to-Equity Ratio	119,98	146,6	145,49	230,21
Operating Profit Margin	66,39 %	54,52 %	68,91 %	80,09 %
Current Ratio	4,17	4,89	5,17	4,38
Quick Ratio	4,17	4,89	5,17	4,38
Equity Ratio	0,01	0,01	0,01	0
Gross Profit Margin	100 %	100 %	100 %	100 %