BJERTNESVEGEN 30 AS

2166 OPPAKER

Finances

Share Ownership

Return on Equity

5,5 %

Current Ratio

1,68

Debt-to-Equity Ratio

0,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 003 000	969 000	963 000	39 000
Net Income	365 000	33 000	259 000	8 000
Total Assets	11 998 000	7 709 000	8 158 000	8 258 000
Total Equity	6 635 000	6 570 000	6 537 000	6 278 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 003 000	969 000	963 000	39 000
Expenditure	503 000	890 000	565 000	159 000
Operating Profit	499 000	79 000	398 000	−119 000
Financial Income	59 000	3 000	0	0
Financial Costs	91 000	40 000	66 000	22 000
Financial Balance	−32 000	−37 000	−66 000	−22 000
Earnings Before Tax	468 000	42 000	332 000	−141 000
Tax	103 000	9 000	73 000	−150 000
Net Income	365 000	33 000	259 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 065 000	6 915 000	7 360 000	7 810 000
Total Current Assets	934 000	794 000	798 000	448 000
Total Assets	11 998 000	7 709 000	8 158 000	8 258 000
Total Retained Equity	5 706 000	5 641 000	5 608 000	5 349 000
Total Equity	6 635 000	6 570 000	6 537 000	6 278 000
Total Long-Term Debt	4 807 000	1 027 000	1 414 000	0
Total Current Debt	557 000	112 000	207 000	1 980 000
Total Equity and Debt	11 998 000	7 709 000	8 158 000	8 258 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 003 000	969 000	963 000	39 000
Revenue	1 003 000	969 000	963 000	39 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	417 000	466 000	466 000	153 000
Impairment	0	0	0	0
Expenditure	503 000	890 000	565 000	159 000
Operating Profit	499 000	79 000	398 000	−119 000
Financial Income	59 000	3 000	0	0
Financial Costs	91 000	40 000	66 000	22 000
Financial Balance	−32 000	−37 000	−66 000	−22 000
Dividends	300 000	0	0	0
Net Income	365 000	33 000	259 000	8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	193 000	178 000	157 000	142 000
Real Eastate	6 319 000	6 737 000	7 203 000	7 669 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 319 000	6 737 000	7 203 000	7 669 000
Total Fiancial Fixed Assets	4 553 000	0	0	0
Total Fixed Assets	11 065 000	6 915 000	7 360 000	7 810 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	454 000	303 000	327 000	0
Total Current Assets	934 000	794 000	798 000	448 000
Total Assets	11 998 000	7 709 000	8 158 000	8 258 000
Total Equity	6 635 000	6 570 000	6 537 000	6 278 000
Short-Term Group Debt	0	0	0	1 975 000
Total Long-Term Debt	4 807 000	1 027 000	1 414 000	0
Creditors	0	0	0	6 000
Unpaid Taxes	39 000	0	40 000	0
Dividends	300 000	0	0	0
Other Current Debt	400 000	82 000	78 000	0
Total Current Debt	557 000	112 000	207 000	1 980 000
Total Equity and Debt	11 998 000	7 709 000	8 158 000	8 258 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,5 %	0,5 %	3,96 %	0,13 %
Debt-to-Equity Ratio	0,72	0,16	0,22	0
Operating Profit Margin	49,75 %	8,15 %	41,33 %	−305,13 %
Current Ratio	1,68	7,09	3,86	0,23
Quick Ratio	1,68	7,09	3,86	0,23
Equity Ratio	0,55	0,85	0,8	0,76
Gross Profit Margin	100 %	100 %	100 %	100 %