BV1A AS

7025 TRONDHEIM

Finances

Share Ownership

Return on Equity

102,15 %

Current Ratio

30,54

Debt-to-Equity Ratio

0,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 120 000	192 000	186 000	96 000
Net Income	2 000 000	−11 000	−38 000	−17 000
Total Assets	2 565 000	6 704 000	6 715 000	6 589 000
Total Equity	1 958 000	−41 000	−31 000	7 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 120 000	192 000	186 000	96 000
Expenditure	435 000	66 000	93 000	30 000
Operating Profit	2 685 000	126 000	93 000	66 000
Financial Income	3 000	2 000	1 000	1 000
Financial Costs	122 000	141 000	141 000	90 000
Financial Balance	−119 000	−139 000	−140 000	−89 000
Earnings Before Tax	2 566 000	−14 000	−47 000	−23 000
Tax	566 000	−3 000	−9 000	−6 000
Net Income	2 000 000	−11 000	−38 000	−17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	6 689 000	6 593 000	6 493 000
Total Current Assets	2 565 000	15 000	122 000	96 000
Total Assets	2 565 000	6 704 000	6 715 000	6 589 000
Total Retained Equity	1 934 000	−66 000	−55 000	−17 000
Total Equity	1 958 000	−41 000	−31 000	7 000
Total Long-Term Debt	522 000	6 700 000	6 700 000	6 550 000
Total Current Debt	84 000	46 000	45 000	32 000
Total Equity and Debt	2 565 000	6 704 000	6 715 000	6 589 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 120 000	192 000	186 000	96 000
Revenue	3 120 000	192 000	186 000	96 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	435 000	66 000	93 000	30 000
Operating Profit	2 685 000	126 000	93 000	66 000
Financial Income	3 000	2 000	1 000	1 000
Financial Costs	122 000	141 000	141 000	90 000
Financial Balance	−119 000	−139 000	−140 000	−89 000
Dividends	0	0	0	0
Net Income	2 000 000	−11 000	−38 000	−17 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	19 000	15 000	6 000
Real Eastate	0	6 671 000	6 577 000	6 486 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	6 671 000	6 577 000	6 486 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	6 689 000	6 593 000	6 493 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 549 000	14 000	120 000	95 000
Total Current Assets	2 565 000	15 000	122 000	96 000
Total Assets	2 565 000	6 704 000	6 715 000	6 589 000
Total Equity	1 958 000	−41 000	−31 000	7 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	522 000	6 700 000	6 700 000	6 550 000
Creditors	3 000	4 000	3 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	57 000	42 000	42 000	31 000
Total Current Debt	84 000	46 000	45 000	32 000
Total Equity and Debt	2 565 000	6 704 000	6 715 000	6 589 000

Financial indicators	2022	2021	2020	2019
Return on Equity	102,15 %	26,83 %	122,58 %	−242,86 %
Debt-to-Equity Ratio	0,27	−163,41	−216,13	935,71
Operating Profit Margin	86,06 %	65,63 %	50 %	68,75 %
Current Ratio	30,54	0,33	2,71	3
Quick Ratio	30,54	0,33	2,71	3
Equity Ratio	0,76	−0,01	−0	0
Gross Profit Margin	100 %	100 %	100 %	100 %