BJØRNDALSLIA BORETTSLAG

8029 BODØ

Finances

Share Ownership

Return on Equity

−9,44 %

Current Ratio

4,31

Debt-to-Equity Ratio

4,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 028 000	4 901 000	4 849 000	5 403 000
Net Income	−928 000	−83 000	1 027 000	−2 011 000
Total Assets	52 649 000	54 334 000	53 326 000	53 490 000
Total Equity	9 827 000	10 755 000	10 838 000	9 811 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 028 000	4 901 000	4 849 000	5 403 000
Expenditure	5 543 000	4 692 000	3 476 000	7 022 000
Operating Profit	−516 000	201 000	1 373 000	−1 619 000
Financial Income	38 000	5 000	8 000	22 000
Financial Costs	450 000	289 000	353 000	414 000
Financial Balance	−412 000	−284 000	−345 000	−392 000
Earnings Before Tax	−928 000	−74 000	1 027 000	−2 011 000
Tax	0	0	0	0
Net Income	−928 000	−83 000	1 027 000	−2 011 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 039 000	50 039 000	50 039 000	50 039 000
Total Current Assets	2 610 000	4 295 000	3 287 000	3 451 000
Total Assets	52 649 000	54 334 000	53 326 000	53 490 000
Total Retained Equity	9 820 000	10 748 000	10 831 000	9 804 000
Total Equity	9 827 000	10 755 000	10 838 000	9 811 000
Total Long-Term Debt	42 216 000	43 039 000	41 867 000	42 825 000
Total Current Debt	606 000	540 000	621 000	854 000
Total Equity and Debt	52 649 000	54 334 000	53 326 000	53 490 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 028 000	4 901 000	4 849 000	5 403 000
Revenue	5 028 000	4 901 000	4 849 000	5 403 000
Cost of Goods Sold	0	0	0	0
Salary Costs	133 000	109 000	300 000	84 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 543 000	4 692 000	3 476 000	7 022 000
Operating Profit	−516 000	201 000	1 373 000	−1 619 000
Financial Income	38 000	5 000	8 000	22 000
Financial Costs	450 000	289 000	353 000	414 000
Financial Balance	−412 000	−284 000	−345 000	−392 000
Dividends	0	0	0	0
Net Income	−928 000	−83 000	1 027 000	−2 011 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	50 039 000	50 039 000	50 039 000	50 039 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	50 039 000	50 039 000	50 039 000	50 039 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	50 039 000	50 039 000	50 039 000	50 039 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 102 000	3 807 000	2 475 000	2 627 000
Total Current Assets	2 610 000	4 295 000	3 287 000	3 451 000
Total Assets	52 649 000	54 334 000	53 326 000	53 490 000
Total Equity	9 827 000	10 755 000	10 838 000	9 811 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	42 216 000	43 039 000	41 867 000	42 825 000
Creditors	601 000	512 000	504 000	690 000
Unpaid Taxes	0	0	37 000	38 000
Dividends	0	0	0	0
Other Current Debt	5 000	28 000	79 000	126 000
Total Current Debt	606 000	540 000	621 000	854 000
Total Equity and Debt	52 649 000	54 334 000	53 326 000	53 490 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−9,44 %	−0,77 %	9,48 %	−20,5 %
Debt-to-Equity Ratio	4,3	4	3,86	4,36
Operating Profit Margin	−10,26 %	4,1 %	28,32 %	−29,96 %
Current Ratio	4,31	7,95	5,29	4,04
Quick Ratio	4,31	7,95	5,29	4,04
Equity Ratio	0,19	0,2	0,2	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %