BJERKENESVEIEN 2 AS

1407 VINTERBRO

Finances

Share Ownership

Return on Equity

46,41 %

Current Ratio

1,36

Debt-to-Equity Ratio

25,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	220 000	260 000	210 000	20 000
Net Income	71 000	121 000	97 000	−167 000
Total Assets	4 065 000	4 091 000	4 080 000	4 067 000
Total Equity	153 000	81 000	−40 000	−137 000

Income (NOK)	2022	2021	2020	2019
Revenue	220 000	260 000	210 000	20 000
Expenditure	41 000	37 000	32 000	114 000
Operating Profit	179 000	223 000	178 000	−94 000
Financial Income	0	0	0	0
Financial Costs	88 000	87 000	80 000	73 000
Financial Balance	−88 000	−87 000	−80 000	−73 000
Earnings Before Tax	91 000	136 000	97 000	−167 000
Tax	20 000	15 000	0	0
Net Income	71 000	121 000	97 000	−167 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 050 000	4 050 000	4 050 000	4 050 000
Total Current Assets	15 000	41 000	30 000	17 000
Total Assets	4 065 000	4 091 000	4 080 000	4 067 000
Total Retained Equity	123 000	51 000	−70 000	−167 000
Total Equity	153 000	81 000	−40 000	−137 000
Total Long-Term Debt	3 901 000	4 007 000	4 120 000	4 200 000
Total Current Debt	11 000	2 000	0	4 000
Total Equity and Debt	4 065 000	4 091 000	4 080 000	4 067 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	220 000	260 000	210 000	20 000
Revenue	220 000	260 000	210 000	20 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	83 000
Impairment	0	0	0	0
Expenditure	41 000	37 000	32 000	114 000
Operating Profit	179 000	223 000	178 000	−94 000
Financial Income	0	0	0	0
Financial Costs	88 000	87 000	80 000	73 000
Financial Balance	−88 000	−87 000	−80 000	−73 000
Dividends	0	0	0	0
Net Income	71 000	121 000	97 000	−167 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 050 000	4 050 000	4 050 000	4 050 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 050 000	4 050 000	4 050 000	4 050 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 050 000	4 050 000	4 050 000	4 050 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	35 000	41 000	30 000	17 000
Total Current Assets	15 000	41 000	30 000	17 000
Total Assets	4 065 000	4 091 000	4 080 000	4 067 000
Total Equity	153 000	81 000	−40 000	−137 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 901 000	4 007 000	4 120 000	4 200 000
Creditors	1 000	2 000	0	0
Unpaid Taxes	10 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	4 000
Total Current Debt	11 000	2 000	0	4 000
Total Equity and Debt	4 065 000	4 091 000	4 080 000	4 067 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,41 %	149,38 %	−242,5 %	121,9 %
Debt-to-Equity Ratio	25,5	49,47	−103	−30,66
Operating Profit Margin	81,36 %	85,77 %	84,76 %	−470 %
Current Ratio	1,36	20,5	-	4,25
Quick Ratio	1,36	20,5	-	4,25
Equity Ratio	0,04	0,02	−0,01	−0,03
Gross Profit Margin	100 %	100 %	100 %	100 %