BLIVERSEN EIENDOM AS

8406 SORTLAND

Finances

Share Ownership

Return on Equity

−3,64 %

Current Ratio

1,53

Debt-to-Equity Ratio

1,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	242 000	229 000	258 000	203 000
Net Income	−65 000	−32 000	−7 000	−117 000
Total Assets	4 748 000	5 004 000	4 869 000	4 623 000
Total Equity	1 785 000	1 850 000	1 691 000	1 698 000

Income (NOK)	2022	2021	2020	2019
Revenue	242 000	229 000	258 000	203 000
Expenditure	181 000	153 000	139 000	212 000
Operating Profit	61 000	76 000	118 000	−9 000
Financial Income	0	0	0	0
Financial Costs	145 000	117 000	128 000	141 000
Financial Balance	−145 000	−117 000	−128 000	−141 000
Earnings Before Tax	−84 000	−41 000	−9 000	−150 000
Tax	−18 000	−9 000	−2 000	−33 000
Net Income	−65 000	−32 000	−7 000	−117 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 667 000	4 740 000	4 817 000	4 599 000
Total Current Assets	81 000	265 000	52 000	24 000
Total Assets	4 748 000	5 004 000	4 869 000	4 623 000
Total Retained Equity	−65 000	0	−159 000	−152 000
Total Equity	1 785 000	1 850 000	1 691 000	1 698 000
Total Long-Term Debt	2 910 000	3 019 000	3 129 000	2 907 000
Total Current Debt	53 000	135 000	50 000	19 000
Total Equity and Debt	4 748 000	5 004 000	4 869 000	4 623 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	242 000	229 000	258 000	203 000
Other Income	0	0	0	0
Revenue	242 000	229 000	258 000	203 000
Cost of Goods Sold	0	0	0	0
Salary Costs	20 000	0	0	0
Depreciation	93 000	93 000	93 000	91 000
Impairment	0	0	0	0
Expenditure	181 000	153 000	139 000	212 000
Operating Profit	61 000	76 000	118 000	−9 000
Financial Income	0	0	0	0
Financial Costs	145 000	117 000	128 000	141 000
Financial Balance	−145 000	−117 000	−128 000	−141 000
Dividends	0	0	0	0
Net Income	−65 000	−32 000	−7 000	−117 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	81 000	61 000	45 000	43 000
Real Eastate	4 586 000	4 679 000	4 772 000	4 556 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 586 000	4 679 000	4 772 000	4 556 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 667 000	4 740 000	4 817 000	4 599 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	79 000	47 000	41 000	24 000
Total Current Assets	81 000	265 000	52 000	24 000
Total Assets	4 748 000	5 004 000	4 869 000	4 623 000
Total Equity	1 785 000	1 850 000	1 691 000	1 698 000
Short-Term Group Debt	36 000	126 000	0	0
Total Long-Term Debt	2 910 000	3 019 000	3 129 000	2 907 000
Creditors	5 000	2 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	11 000	7 000	50 000	19 000
Total Current Debt	53 000	135 000	50 000	19 000
Total Equity and Debt	4 748 000	5 004 000	4 869 000	4 623 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,64 %	−1,73 %	−0,41 %	−6,89 %
Debt-to-Equity Ratio	1,63	1,63	1,85	1,71
Operating Profit Margin	25,21 %	33,19 %	45,74 %	−4,43 %
Current Ratio	1,53	1,96	1,04	1,26
Quick Ratio	1,53	1,96	1,04	1,26
Equity Ratio	0,38	0,37	0,35	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %