BF-EIENDOM AS

8382 NAPP

Finances

Share Ownership

Return on Equity

−50,29 %

Current Ratio

0,92

Debt-to-Equity Ratio

25,12

Key figures (NOK)	2022	2021	2020
Revenue	673 000	484 000	505 000
Net Income	−87 000	14 000	−29 000
Total Assets	4 830 000	5 045 000	4 418 000
Total Equity	173 000	260 000	246 000

Income (NOK)	2022	2021	2020
Revenue	673 000	484 000	505 000
Expenditure	634 000	341 000	441 000
Operating Profit	39 000	143 000	63 000
Financial Income	0	1 000	0
Financial Costs	126 000	81 000	93 000
Financial Balance	−126 000	−80 000	−93 000
Earnings Before Tax	−87 000	62 000	−29 000
Tax	0	48 000	0
Net Income	−87 000	14 000	−29 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	4 545 000	4 309 000	4 207 000
Total Current Assets	285 000	736 000	211 000
Total Assets	4 830 000	5 045 000	4 418 000
Total Retained Equity	−66 000	20 000	7 000
Total Equity	173 000	260 000	246 000
Total Long-Term Debt	4 346 000	4 486 000	3 975 000
Total Current Debt	311 000	299 000	197 000
Total Equity and Debt	4 830 000	5 045 000	4 418 000

Cash flow (NOK)	2022	2021	2020
Sales Income	115 000	0	0
Other Income	558 000	484 000	505 000
Revenue	673 000	484 000	505 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	168 000	148 000	136 000
Impairment	0	0	0
Expenditure	634 000	341 000	441 000
Operating Profit	39 000	143 000	63 000
Financial Income	0	1 000	0
Financial Costs	126 000	81 000	93 000
Financial Balance	−126 000	−80 000	−93 000
Dividends	0	0	0
Net Income	−87 000	14 000	−29 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	4 195 000	4 012 000	4 139 000
Machinery and Plant Facilities	0	0	0
Fixtures	350 000	297 000	68 000
Total Tangible Assets	4 545 000	4 309 000	4 207 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	4 545 000	4 309 000	4 207 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	196 000	721 000	131 000
Total Current Assets	285 000	736 000	211 000
Total Assets	4 830 000	5 045 000	4 418 000
Total Equity	173 000	260 000	246 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	4 346 000	4 486 000	3 975 000
Creditors	99 000	15 000	16 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	212 000	235 000	181 000
Total Current Debt	311 000	299 000	197 000
Total Equity and Debt	4 830 000	5 045 000	4 418 000

Financial indicators	2022	2021	2020
Return on Equity	−50,29 %	5,38 %	−11,79 %
Debt-to-Equity Ratio	25,12	17,25	16,16
Operating Profit Margin	5,79 %	29,55 %	12,48 %
Current Ratio	0,92	2,46	1,07
Quick Ratio	0,92	2,46	1,07
Equity Ratio	0,04	0,05	0,06
Gross Profit Margin	100 %	100 %	100 %