BJØRNSVEEN PANORAMA 1 BORETTSLAG

2815 GJØVIK

Finances

Share Ownership

Return on Equity

17,53 %

Current Ratio

7,66

Debt-to-Equity Ratio

22,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 202 000	1 908 000	2 005 000	2 133 000
Net Income	521 000	689 000	757 000	542 000
Total Assets	71 151 000	71 089 000	71 029 000	70 810 000
Total Equity	2 972 000	2 375 000	1 603 000	776 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 202 000	1 908 000	2 005 000	2 133 000
Expenditure	970 000	786 000	618 000	751 000
Operating Profit	1 232 000	1 122 000	1 387 000	1 382 000
Financial Income	6 000	4 000	5 000	4 000
Financial Costs	716 000	437 000	635 000	844 000
Financial Balance	−710 000	−433 000	−630 000	−840 000
Earnings Before Tax	521 000	689 000	757 000	542 000
Tax	0	0	0	0
Net Income	521 000	689 000	757 000	542 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	70 500 000	70 500 000	70 500 000	70 500 000
Total Current Assets	651 000	589 000	529 000	310 000
Total Assets	71 151 000	71 089 000	71 029 000	70 810 000
Total Retained Equity	2 892 000	2 295 000	1 523 000	696 000
Total Equity	2 972 000	2 375 000	1 603 000	776 000
Total Long-Term Debt	68 093 000	68 654 000	69 331 000	69 933 000
Total Current Debt	85 000	60 000	94 000	101 000
Total Equity and Debt	71 151 000	71 089 000	71 029 000	70 810 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 202 000	1 908 000	2 005 000	2 133 000
Revenue	2 202 000	1 908 000	2 005 000	2 133 000
Cost of Goods Sold	0	0	0	0
Salary Costs	9 000	9 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	970 000	786 000	618 000	751 000
Operating Profit	1 232 000	1 122 000	1 387 000	1 382 000
Financial Income	6 000	4 000	5 000	4 000
Financial Costs	716 000	437 000	635 000	844 000
Financial Balance	−710 000	−433 000	−630 000	−840 000
Dividends	0	0	0	0
Net Income	521 000	689 000	757 000	542 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	70 500 000	70 500 000	70 500 000	70 500 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	70 500 000	70 500 000	70 500 000	70 500 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	70 500 000	70 500 000	70 500 000	70 500 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	577 000	532 000	479 000	261 000
Total Current Assets	651 000	589 000	529 000	310 000
Total Assets	71 151 000	71 089 000	71 029 000	70 810 000
Total Equity	2 972 000	2 375 000	1 603 000	776 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	68 093 000	68 654 000	69 331 000	69 933 000
Creditors	73 000	62 000	69 000	81 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	13 000	−2 000	25 000	20 000
Total Current Debt	85 000	60 000	94 000	101 000
Total Equity and Debt	71 151 000	71 089 000	71 029 000	70 810 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,53 %	29,01 %	47,22 %	69,85 %
Debt-to-Equity Ratio	22,91	28,91	43,25	90,12
Operating Profit Margin	55,95 %	58,81 %	69,18 %	64,79 %
Current Ratio	7,66	9,82	5,63	3,07
Quick Ratio	7,66	9,82	5,63	3,07
Equity Ratio	0,04	0,03	0,02	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %