BE-A EIENDOM AS

1929 AULI

Finances

Share Ownership

Return on Equity

−35,14 %

Current Ratio

1,53

Debt-to-Equity Ratio

24,05

Key figures (NOK)	2021	2020	2019	2018
Revenue	647 000	599 000	743 000	129 000
Net Income	−26 000	−90 000	44 000	−71 000
Total Assets	1 966 000	2 073 000	2 144 000	2 100 000
Total Equity	74 000	74 000	74 000	30 000

Income (NOK)	2021	2020	2019	2018
Revenue	647 000	599 000	743 000	129 000
Expenditure	608 000	638 000	605 000	199 000
Operating Profit	39 000	−39 000	138 000	−70 000
Financial Income	0	2 000	1 000	1 000
Financial Costs	73 000	78 000	83 000	23 000
Financial Balance	−73 000	−76 000	−82 000	−22 000
Earnings Before Tax	−33 000	−116 000	56 000	−93 000
Tax	−7 000	−25 000	12 000	−21 000
Net Income	−26 000	−90 000	44 000	−71 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	1 794 000	1 794 000	1 794 000	1 794 000
Total Current Assets	171 000	279 000	350 000	306 000
Total Assets	1 966 000	2 073 000	2 144 000	2 100 000
Total Retained Equity	44 000	44 000	44 000	0
Total Equity	74 000	74 000	74 000	30 000
Total Long-Term Debt	1 780 000	1 874 000	2 002 000	2 019 000
Total Current Debt	112 000	126 000	69 000	51 000
Total Equity and Debt	1 966 000	2 073 000	2 144 000	2 100 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	647 000	544 000	703 000	129 000
Other Income	0	55 000	40 000	0
Revenue	647 000	599 000	743 000	129 000
Cost of Goods Sold	0	0	14 000	0
Salary Costs	86 000	60 000	142 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	608 000	638 000	605 000	199 000
Operating Profit	39 000	−39 000	138 000	−70 000
Financial Income	0	2 000	1 000	1 000
Financial Costs	73 000	78 000	83 000	23 000
Financial Balance	−73 000	−76 000	−82 000	−22 000
Dividends	0	0	0	0
Net Income	−26 000	−90 000	44 000	−71 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 794 000	1 794 000	1 794 000	1 794 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 794 000	1 794 000	1 794 000	1 794 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 794 000	1 794 000	1 794 000	1 794 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	44 000	102 000	241 000	198 000
Total Current Assets	171 000	279 000	350 000	306 000
Total Assets	1 966 000	2 073 000	2 144 000	2 100 000
Total Equity	74 000	74 000	74 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 780 000	1 874 000	2 002 000	2 019 000
Creditors	97 000	111 000	8 000	0
Unpaid Taxes	7 000	9 000	2 000	0
Dividends	0	0	0	0
Other Current Debt	8 000	6 000	47 000	51 000
Total Current Debt	112 000	126 000	69 000	51 000
Total Equity and Debt	1 966 000	2 073 000	2 144 000	2 100 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−35,14 %	−121,62 %	59,46 %	−236,67 %
Debt-to-Equity Ratio	24,05	25,32	27,05	67,3
Operating Profit Margin	6,03 %	−6,51 %	18,57 %	−54,26 %
Current Ratio	1,53	2,21	5,07	6
Quick Ratio	1,53	2,21	5,07	6
Equity Ratio	0,04	0,04	0,03	0,01
Gross Profit Margin	100 %	100 %	98,12 %	100 %