BJØRNARS EIENDOM AS

9130 HANSNES

Finances

Share Ownership

Return on Equity

1,37 %

Current Ratio

4,34

Debt-to-Equity Ratio

1,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	396 000	363 000	396 000	270 000
Net Income	47 000	29 000	40 000	−73 000
Total Assets	8 912 000	7 462 000	7 552 000	7 688 000
Total Equity	3 430 000	2 982 000	2 953 000	2 913 000

Income (NOK)	2022	2021	2020	2019
Revenue	396 000	363 000	396 000	270 000
Expenditure	155 000	199 000	152 000	131 000
Operating Profit	241 000	164 000	244 000	139 000
Financial Income	2 000	2 000	5 000	0
Financial Costs	182 000	129 000	197 000	232 000
Financial Balance	−180 000	−127 000	−192 000	−232 000
Earnings Before Tax	61 000	37 000	52 000	−93 000
Tax	13 000	8 000	11 000	−20 000
Net Income	47 000	29 000	40 000	−73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 917 000	7 381 000	7 439 000	7 335 000
Total Current Assets	995 000	82 000	114 000	353 000
Total Assets	8 912 000	7 462 000	7 552 000	7 688 000
Total Retained Equity	2 780 000	2 732 000	2 703 000	2 663 000
Total Equity	3 430 000	2 982 000	2 953 000	2 913 000
Total Long-Term Debt	5 254 000	3 870 000	4 029 000	751 000
Total Current Debt	229 000	611 000	570 000	4 024 000
Total Equity and Debt	8 912 000	7 462 000	7 552 000	7 688 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	396 000	363 000	396 000	270 000
Revenue	396 000	363 000	396 000	270 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	63 000	58 000	30 000	73 000
Impairment	0	0	0	0
Expenditure	155 000	199 000	152 000	131 000
Operating Profit	241 000	164 000	244 000	139 000
Financial Income	2 000	2 000	5 000	0
Financial Costs	182 000	129 000	197 000	232 000
Financial Balance	−180 000	−127 000	−192 000	−232 000
Dividends	0	0	0	0
Net Income	47 000	29 000	40 000	−73 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 322 000	7 381 000	7 439 000	7 335 000
Machinery and Plant Facilities	595 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 917 000	7 381 000	7 439 000	7 335 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 917 000	7 381 000	7 439 000	7 335 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	80 000	13 000	26 000	271 000
Total Current Assets	995 000	82 000	114 000	353 000
Total Assets	8 912 000	7 462 000	7 552 000	7 688 000
Total Equity	3 430 000	2 982 000	2 953 000	2 913 000
Short-Term Group Debt	0	0	1 000	0
Total Long-Term Debt	5 254 000	3 870 000	4 029 000	751 000
Creditors	17 000	17 000	8 000	471 000
Unpaid Taxes	0	15 000	15 000	0
Dividends	0	0	0	0
Other Current Debt	212 000	579 000	547 000	400 000
Total Current Debt	229 000	611 000	570 000	4 024 000
Total Equity and Debt	8 912 000	7 462 000	7 552 000	7 688 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,37 %	0,97 %	1,35 %	−2,51 %
Debt-to-Equity Ratio	1,53	1,3	1,36	0,26
Operating Profit Margin	60,86 %	45,18 %	61,62 %	51,48 %
Current Ratio	4,34	0,13	0,2	0,09
Quick Ratio	4,34	0,13	0,2	0,09
Equity Ratio	0,38	0,4	0,39	0,38
Gross Profit Margin	100 %	100 %	100 %	100 %