BILSENTERET EIENDOM AS

9300 FINNSNES

Finances

Share Ownership

Return on Equity

8,35 %

Current Ratio

0,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 227 000	1 204 000	1 129 000	495 000
Net Income	328 000	498 000	527 000	175 000
Total Assets	6 312 000	7 878 000	7 647 000	7 332 000
Total Equity	3 930 000	3 629 000	3 131 000	205 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 227 000	1 204 000	1 129 000	495 000
Expenditure	760 000	512 000	392 000	227 000
Operating Profit	467 000	692 000	737 000	267 000
Financial Income	3 000	4 000	9 000	12 000
Financial Costs	51 000	56 000	69 000	55 000
Financial Balance	−48 000	−52 000	−60 000	−43 000
Earnings Before Tax	419 000	640 000	677 000	225 000
Tax	91 000	142 000	150 000	50 000
Net Income	328 000	498 000	527 000	175 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 154 000	6 363 000	6 553 000	6 342 000
Total Current Assets	157 000	1 514 000	1 094 000	989 000
Total Assets	6 312 000	7 878 000	7 647 000	7 332 000
Total Retained Equity	−24 000	−325 000	−823 000	175 000
Total Equity	3 930 000	3 629 000	3 131 000	205 000
Total Long-Term Debt	0	3 955 000	2 277 000	2 912 000
Total Current Debt	2 382 000	293 000	2 239 000	4 214 000
Total Equity and Debt	6 312 000	7 878 000	7 647 000	7 332 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 227 000	1 204 000	1 129 000	495 000
Revenue	1 227 000	1 204 000	1 129 000	495 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	231 000	231 000	231 000	103 000
Impairment	0	0	0	0
Expenditure	760 000	512 000	392 000	227 000
Operating Profit	467 000	692 000	737 000	267 000
Financial Income	3 000	4 000	9 000	12 000
Financial Costs	51 000	56 000	69 000	55 000
Financial Balance	−48 000	−52 000	−60 000	−43 000
Dividends	0	0	0	0
Net Income	328 000	498 000	527 000	175 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	498 000	476 000	456 000	14 000
Real Eastate	5 610 000	5 824 000	6 038 000	6 252 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	20 000	37 000	54 000	71 000
Total Tangible Assets	5 629 000	5 860 000	6 091 000	6 322 000
Total Fiancial Fixed Assets	27 000	27 000	6 000	6 000
Total Fixed Assets	6 154 000	6 363 000	6 553 000	6 342 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	149 000	1 507 000	1 086 000	980 000
Total Current Assets	157 000	1 514 000	1 094 000	989 000
Total Assets	6 312 000	7 878 000	7 647 000	7 332 000
Total Equity	3 930 000	3 629 000	3 131 000	205 000
Short-Term Group Debt	36 000	0	1 955 000	3 924 000
Total Long-Term Debt	0	3 955 000	2 277 000	2 912 000
Creditors	0	0	13 000	22 000
Unpaid Taxes	32 000	32 000	20 000	31 000
Dividends	0	0	0	0
Other Current Debt	2 207 000	101 000	91 000	76 000
Total Current Debt	2 382 000	293 000	2 239 000	4 214 000
Total Equity and Debt	6 312 000	7 878 000	7 647 000	7 332 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,35 %	13,72 %	16,83 %	85,37 %
Debt-to-Equity Ratio	0	1,09	0,73	14,2
Operating Profit Margin	38,06 %	57,48 %	65,28 %	53,94 %
Current Ratio	0,07	5,17	0,49	0,23
Quick Ratio	0,07	5,17	0,49	0,23
Equity Ratio	0,62	0,46	0,41	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %