BENGTSEN EIENDOM INVEST AS

7656 VERDAL

Finances

Return on Equity

−31,08 %

Current Ratio

2,11

Debt-to-Equity Ratio

−102,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	895 000	920 000	836 000	0
Net Income	23 000	74 000	−30 000	0
Total Assets	7 689 000	6 613 000	5 325 000	3 000 000
Total Equity	−74 000	−97 000	−1 671 000	2 995 000

Income (NOK)	2022	2021	2020
Revenue	895 000	920 000	836 000
Expenditure	566 000	644 000	633 000
Operating Profit	330 000	276 000	203 000
Financial Income	9 000	9 000	9 000
Financial Costs	309 000	190 000	250 000
Financial Balance	−300 000	−181 000	−241 000
Earnings Before Tax	30 000	95 000	−38 000
Tax	7 000	21 000	−8 000
Net Income	23 000	74 000	−30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 353 000	4 301 000	4 649 000	0
Total Current Assets	336 000	2 312 000	676 000	3 000 000
Total Assets	7 689 000	6 613 000	5 325 000	3 000 000
Total Retained Equity	−4 574 000	−4 597 000	−4 666 000	0
Total Equity	−74 000	−97 000	−1 671 000	2 995 000
Total Long-Term Debt	7 604 000	6 469 000	6 831 000	0
Total Current Debt	159 000	241 000	165 000	6 000
Total Equity and Debt	7 689 000	6 613 000	5 325 000	3 000 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	895 000	920 000	836 000
Revenue	895 000	920 000	836 000
Cost of Goods Sold	16 000	20 000	0
Salary Costs	0	0	0
Depreciation	348 000	348 000	348 000
Impairment	0	0	0
Expenditure	566 000	644 000	633 000
Operating Profit	330 000	276 000	203 000
Financial Income	9 000	9 000	9 000
Financial Costs	309 000	190 000	250 000
Financial Balance	−300 000	−181 000	−241 000
Dividends	0	0	0
Net Income	23 000	74 000	−30 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	500 000	500 000	0
Real Eastate	3 453 000	3 801 000	4 149 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 453 000	3 801 000	4 149 000	0
Total Fiancial Fixed Assets	3 900 000	0	0	0
Total Fixed Assets	7 353 000	4 301 000	4 649 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	236 000	2 228 000	572 000	3 000 000
Total Current Assets	336 000	2 312 000	676 000	3 000 000
Total Assets	7 689 000	6 613 000	5 325 000	3 000 000
Total Equity	−74 000	−97 000	−1 671 000	2 995 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 604 000	6 469 000	6 831 000	0
Creditors	−1 000	29 000	2 000	0
Unpaid Taxes	2 000	46 000	14 000	0
Dividends	0	0	0	0
Other Current Debt	93 000	89 000	146 000	6 000
Total Current Debt	159 000	241 000	165 000	6 000
Total Equity and Debt	7 689 000	6 613 000	5 325 000	3 000 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−31,08 %	−76,29 %	1,8 %	0 %
Debt-to-Equity Ratio	−102,76	−66,69	−4,09	0
Operating Profit Margin	36,87 %	30 %	24,28 %	-
Current Ratio	2,11	9,59	4,1	500
Quick Ratio	2,11	9,59	4,1	500
Equity Ratio	−0,01	−0,01	−0,31	1
Gross Profit Margin	98,21 %	97,83 %	100 %	-