BYRAMPEN EIENDOM AS

6003 ÅLESUND

Finances

Share Ownership

Return on Equity

80,22 %

Current Ratio

0,37

Debt-to-Equity Ratio

109,31

Key figures (NOK)	2022	2021	2020
Revenue	1 190 000	558 000	133 000
Net Income	73 000	−8 000	2 000
Total Assets	10 440 000	10 579 000	2 951 000
Total Equity	91 000	18 000	26 000

Income (NOK)	2022	2021	2020
Revenue	1 190 000	558 000	133 000
Expenditure	557 000	371 000	85 000
Operating Profit	633 000	188 000	48 000
Financial Income	0	0	0
Financial Costs	542 000	196 000	47 000
Financial Balance	−542 000	−196 000	−47 000
Earnings Before Tax	91 000	−8 000	2 000
Tax	18 000	0	0
Net Income	73 000	−8 000	2 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	10 291 000	7 563 000	2 818 000
Total Current Assets	148 000	3 017 000	133 000
Total Assets	10 440 000	10 579 000	2 951 000
Total Retained Equity	66 000	−7 000	2 000
Total Equity	91 000	18 000	26 000
Total Long-Term Debt	9 947 000	10 478 000	2 920 000
Total Current Debt	402 000	84 000	5 000
Total Equity and Debt	10 440 000	10 579 000	2 951 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	82 000	133 000
Other Income	1 190 000	476 000	0
Revenue	1 190 000	558 000	133 000
Cost of Goods Sold	0	0	0
Salary Costs	1 000	15 000	0
Depreciation	0	62 000	8 000
Impairment	0	0	0
Expenditure	557 000	371 000	85 000
Operating Profit	633 000	188 000	48 000
Financial Income	0	0	0
Financial Costs	542 000	196 000	47 000
Financial Balance	−542 000	−196 000	−47 000
Dividends	0	0	0
Net Income	73 000	−8 000	2 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	10 023 000	7 295 000	2 777 000
Machinery and Plant Facilities	0	0	0
Fixtures	268 000	268 000	41 000
Total Tangible Assets	10 291 000	7 563 000	2 818 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	10 291 000	7 563 000	2 818 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	142 000	536 000	132 000
Total Current Assets	148 000	3 017 000	133 000
Total Assets	10 440 000	10 579 000	2 951 000
Total Equity	91 000	18 000	26 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	9 947 000	10 478 000	2 920 000
Creditors	87 000	50 000	1 000
Unpaid Taxes	−3 000	−9 000	0
Dividends	0	0	0
Other Current Debt	318 000	44 000	4 000
Total Current Debt	402 000	84 000	5 000
Total Equity and Debt	10 440 000	10 579 000	2 951 000

Financial indicators	2022	2021	2020
Return on Equity	80,22 %	−44,44 %	7,69 %
Debt-to-Equity Ratio	109,31	582,11	112,31
Operating Profit Margin	53,19 %	33,69 %	36,09 %
Current Ratio	0,37	35,92	26,6
Quick Ratio	0,37	35,92	26,6
Equity Ratio	0,01	0	0,01
Gross Profit Margin	100 %	100 %	100 %