BJØRNSTADMYRA 4 AS

1712 GRÅLUM

Finances

Share Ownership

Return on Equity

9,19 %

Current Ratio

0,8

Debt-to-Equity Ratio

0,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 615 000	1 589 000	796 000	1 387 000
Net Income	865 000	−338 000	56 000	197 000
Total Assets	12 631 000	13 014 000	10 574 000	10 824 000
Total Equity	9 413 000	8 547 000	8 405 000	8 346 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 615 000	1 589 000	796 000	1 387 000
Expenditure	1 440 000	1 954 000	657 000	1 048 000
Operating Profit	1 175 000	−365 000	139 000	340 000
Financial Income	2 000	2 000	3 000	0
Financial Costs	68 000	71 000	71 000	87 000
Financial Balance	−66 000	−69 000	−68 000	−87 000
Earnings Before Tax	1 109 000	−433 000	71 000	253 000
Tax	244 000	−95 000	16 000	56 000
Net Income	865 000	−338 000	56 000	197 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 599 000	11 577 000	10 476 000	10 732 000
Total Current Assets	1 031 000	1 438 000	98 000	92 000
Total Assets	12 631 000	13 014 000	10 574 000	10 824 000
Total Retained Equity	8 869 000	8 003 000	8 341 000	8 286 000
Total Equity	9 413 000	8 547 000	8 405 000	8 346 000
Total Long-Term Debt	1 933 000	3 346 000	2 021 000	2 325 000
Total Current Debt	1 285 000	1 121 000	148 000	153 000
Total Equity and Debt	12 631 000	13 014 000	10 574 000	10 824 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 615 000	1 589 000	796 000	1 387 000
Revenue	2 615 000	1 589 000	796 000	1 387 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	293 000	256 000	256 000	256 000
Impairment	0	0	0	0
Expenditure	1 440 000	1 954 000	657 000	1 048 000
Operating Profit	1 175 000	−365 000	139 000	340 000
Financial Income	2 000	2 000	3 000	0
Financial Costs	68 000	71 000	71 000	87 000
Financial Balance	−66 000	−69 000	−68 000	−87 000
Dividends	0	0	0	0
Net Income	865 000	−338 000	56 000	197 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 599 000	11 577 000	10 476 000	10 732 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 599 000	11 577 000	10 476 000	10 732 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 599 000	11 577 000	10 476 000	10 732 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	1 031 000	1 438 000	98 000	92 000
Total Assets	12 631 000	13 014 000	10 574 000	10 824 000
Total Equity	9 413 000	8 547 000	8 405 000	8 346 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 933 000	3 346 000	2 021 000	2 325 000
Creditors	383 000	427 000	40 000	0
Unpaid Taxes	32 000	0	20 000	27 000
Dividends	0	0	0	0
Other Current Debt	655 000	693 000	88 000	95 000
Total Current Debt	1 285 000	1 121 000	148 000	153 000
Total Equity and Debt	12 631 000	13 014 000	10 574 000	10 824 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,19 %	−3,95 %	0,67 %	2,36 %
Debt-to-Equity Ratio	0,21	0,39	0,24	0,28
Operating Profit Margin	44,93 %	−22,97 %	17,46 %	24,51 %
Current Ratio	0,8	1,28	0,66	0,6
Quick Ratio	0,8	1,28	0,66	0,6
Equity Ratio	0,75	0,66	0,79	0,77
Gross Profit Margin	100 %	100 %	100 %	100 %