BYENS VAKTMESTER AS

4900 TVEDESTRAND

Finances

Share Ownership

Return on Equity

−400 %

Current Ratio

0,02

Debt-to-Equity Ratio

253,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	200 000	188 000	194 000	18 000
Net Income	−24 000	44 000	30 000	−68 000
Total Assets	2 214 000	2 253 000	2 209 000	2 233 000
Total Equity	6 000	30 000	−13 000	−43 000

Income (NOK)	2022	2021	2020	2019
Revenue	200 000	188 000	194 000	18 000
Expenditure	129 000	97 000	112 000	69 000
Operating Profit	71 000	92 000	82 000	−50 000
Financial Income	0	0	0	0
Financial Costs	95 000	48 000	52 000	18 000
Financial Balance	−95 000	−48 000	−52 000	−18 000
Earnings Before Tax	−24 000	44 000	30 000	−68 000
Tax	0	0	0	0
Net Income	−24 000	44 000	30 000	−68 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 200 000	2 200 000	2 200 000	2 200 000
Total Current Assets	14 000	53 000	9 000	33 000
Total Assets	2 214 000	2 253 000	2 209 000	2 233 000
Total Retained Equity	−18 000	6 000	−38 000	−68 000
Total Equity	6 000	30 000	−13 000	−43 000
Total Long-Term Debt	1 519 000	2 158 000	2 206 000	1 657 000
Total Current Debt	689 000	64 000	16 000	620 000
Total Equity and Debt	2 214 000	2 253 000	2 209 000	2 233 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	200 000	188 000	194 000	18 000
Revenue	200 000	188 000	194 000	18 000
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	129 000	97 000	112 000	69 000
Operating Profit	71 000	92 000	82 000	−50 000
Financial Income	0	0	0	0
Financial Costs	95 000	48 000	52 000	18 000
Financial Balance	−95 000	−48 000	−52 000	−18 000
Dividends	0	0	0	0
Net Income	−24 000	44 000	30 000	−68 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 200 000	2 200 000	2 200 000	2 200 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 200 000	2 200 000	2 200 000	2 200 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 200 000	2 200 000	2 200 000	2 200 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 000	50 000	9 000	33 000
Total Current Assets	14 000	53 000	9 000	33 000
Total Assets	2 214 000	2 253 000	2 209 000	2 233 000
Total Equity	6 000	30 000	−13 000	−43 000
Short-Term Group Debt	0	0	0	600 000
Total Long-Term Debt	1 519 000	2 158 000	2 206 000	1 657 000
Creditors	4 000	4 000	0	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	684 000	61 000	16 000	17 000
Total Current Debt	689 000	64 000	16 000	620 000
Total Equity and Debt	2 214 000	2 253 000	2 209 000	2 233 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−400 %	146,67 %	−230,77 %	158,14 %
Debt-to-Equity Ratio	253,17	71,93	−169,69	−38,53
Operating Profit Margin	35,5 %	48,94 %	42,27 %	−277,78 %
Current Ratio	0,02	0,83	0,56	0,05
Quick Ratio	0,02	0,83	0,56	0,05
Equity Ratio	0	0,01	−0,01	−0,02
Gross Profit Margin	100 %	100 %	100 %	100 %