BLEIKENVEGEN 50 B AS

2760 BRANDBU

Finances

Share Ownership

Return on Equity

7,5 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	96 000	96 000	96 000	0
Net Income	30 000	50 000	38 000	0
Total Assets	400 000	400 000	400 000	400 000
Total Equity	400 000	400 000	400 000	400 000

Income (NOK)	2022	2021	2020
Revenue	96 000	96 000	96 000
Expenditure	57 000	32 000	47 000
Operating Profit	39 000	64 000	49 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	39 000	64 000	49 000
Tax	9 000	14 000	11 000
Net Income	30 000	50 000	38 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	400 000	400 000	400 000	400 000
Total Current Assets	0	0	0	0
Total Assets	400 000	400 000	400 000	400 000
Total Retained Equity	0	0	0	0
Total Equity	400 000	400 000	400 000	400 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	400 000	400 000	400 000	400 000

Cash flow (NOK)	2022	2021	2020
Sales Income	96 000	96 000	96 000
Other Income	0	0	0
Revenue	96 000	96 000	96 000
Cost of Goods Sold	57 000	32 000	47 000
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	57 000	32 000	47 000
Operating Profit	39 000	64 000	49 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	30 000	50 000	38 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	400 000	400 000	400 000	400 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	400 000	400 000	400 000	400 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	400 000	400 000	400 000	400 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	0	0	0	0
Total Assets	400 000	400 000	400 000	400 000
Total Equity	400 000	400 000	400 000	400 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	400 000	400 000	400 000	400 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,5 %	12,5 %	9,5 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	40,63 %	66,67 %	51,04 %	-
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	1	1	1	1
Gross Profit Margin	40,63 %	66,67 %	51,04 %	-