BJØRNSTADMYRA 7A AS

1712 GRÅLUM

Finances

Share Ownership

Return on Equity

58,39 %

Current Ratio

0,02

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	840 000	739 000	690 000	178 000
Net Income	94 000	−5 000	150 000	−108 000
Total Assets	10 405 000	10 814 000	11 258 000	11 676 000
Total Equity	161 000	67 000	72 000	−78 000

Income (NOK)	2022	2021	2020	2019
Revenue	840 000	739 000	690 000	178 000
Expenditure	498 000	530 000	530 000	157 000
Operating Profit	342 000	208 000	160 000	20 000
Financial Income	0	0	2 000	0
Financial Costs	222 000	214 000	0	128 000
Financial Balance	−222 000	−214 000	2 000	−128 000
Earnings Before Tax	121 000	−6 000	161 000	−108 000
Tax	27 000	−1 000	11 000	0
Net Income	94 000	−5 000	150 000	−108 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 220 000	10 559 000	10 898 000	11 237 000
Total Current Assets	185 000	255 000	360 000	439 000
Total Assets	10 405 000	10 814 000	11 258 000	11 676 000
Total Retained Equity	131 000	37 000	42 000	−108 000
Total Equity	161 000	67 000	72 000	−78 000
Total Long-Term Debt	40 000	12 000	11 000	0
Total Current Debt	10 204 000	10 735 000	11 175 000	11 754 000
Total Equity and Debt	10 405 000	10 814 000	11 258 000	11 676 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	181 000	97 000	690 000	178 000
Other Income	658 000	642 000	0	0
Revenue	840 000	739 000	690 000	178 000
Cost of Goods Sold	83 000	103 000	5 000	0
Salary Costs	0	0	0	0
Depreciation	339 000	339 000	339 000	100 000
Impairment	0	0	0	0
Expenditure	498 000	530 000	530 000	157 000
Operating Profit	342 000	208 000	160 000	20 000
Financial Income	0	0	2 000	0
Financial Costs	222 000	214 000	0	128 000
Financial Balance	−222 000	−214 000	2 000	−128 000
Dividends	0	0	0	0
Net Income	94 000	−5 000	150 000	−108 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 220 000	10 559 000	10 898 000	11 237 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 220 000	10 559 000	10 898 000	11 237 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 220 000	10 559 000	10 898 000	11 237 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	168 000	225 000	231 000	83 000
Total Current Assets	185 000	255 000	360 000	439 000
Total Assets	10 405 000	10 814 000	11 258 000	11 676 000
Total Equity	161 000	67 000	72 000	−78 000
Short-Term Group Debt	10 151 000	10 699 000	11 145 000	6 120 000
Total Long-Term Debt	40 000	12 000	11 000	0
Creditors	8 000	12 000	7 000	5 634 000
Unpaid Taxes	27 000	24 000	23 000	0
Dividends	0	0	0	0
Other Current Debt	17 000	0	0	0
Total Current Debt	10 204 000	10 735 000	11 175 000	11 754 000
Total Equity and Debt	10 405 000	10 814 000	11 258 000	11 676 000

Financial indicators	2022	2021	2020	2019
Return on Equity	58,39 %	−7,46 %	208,33 %	138,46 %
Debt-to-Equity Ratio	0,25	0,18	0,15	−0
Operating Profit Margin	40,71 %	28,15 %	23,19 %	11,24 %
Current Ratio	0,02	0,02	0,03	0,04
Quick Ratio	0,02	0,02	0,03	0,04
Equity Ratio	0,02	0,01	0,01	−0,01
Gross Profit Margin	90,12 %	86,06 %	99,28 %	100 %