BJØLSENHAGEN BORETTSLAG

0179 OSLO

Finances

Share Ownership

Return on Equity

12,35 %

Current Ratio

8,66

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 336 000	3 244 000	3 144 000	3 168 000
Net Income	593 000	642 000	−197 000	618 000
Total Assets	5 509 000	4 749 000	4 384 000	4 741 000
Total Equity	4 803 000	4 210 000	3 568 000	3 764 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 336 000	3 244 000	3 144 000	3 168 000
Expenditure	2 775 000	2 628 000	3 353 000	2 536 000
Operating Profit	561 000	616 000	−208 000	632 000
Financial Income	32 000	26 000	18 000	10 000
Financial Costs	0	0	6 000	25 000
Financial Balance	32 000	26 000	12 000	−15 000
Earnings Before Tax	593 000	642 000	−197 000	618 000
Tax	0	0	0	0
Net Income	593 000	642 000	−197 000	618 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 172 000	3 102 000	3 102 000	3 102 000
Total Current Assets	2 337 000	1 647 000	1 282 000	1 639 000
Total Assets	5 509 000	4 749 000	4 384 000	4 741 000
Total Retained Equity	4 797 000	4 203 000	3 561 000	3 758 000
Total Equity	4 803 000	4 210 000	3 568 000	3 764 000
Total Long-Term Debt	436 000	367 000	367 000	865 000
Total Current Debt	270 000	173 000	450 000	112 000
Total Equity and Debt	5 509 000	4 749 000	4 384 000	4 741 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 336 000	3 244 000	3 144 000	3 168 000
Revenue	3 336 000	3 244 000	3 144 000	3 168 000
Cost of Goods Sold	0	0	0	0
Salary Costs	194 000	194 000	143 000	148 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 775 000	2 628 000	3 353 000	2 536 000
Operating Profit	561 000	616 000	−208 000	632 000
Financial Income	32 000	26 000	18 000	10 000
Financial Costs	0	0	6 000	25 000
Financial Balance	32 000	26 000	12 000	−15 000
Dividends	0	0	0	0
Net Income	593 000	642 000	−197 000	618 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 102 000	3 102 000	3 102 000	3 102 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 102 000	3 102 000	3 102 000	3 102 000
Total Fiancial Fixed Assets	70 000	0	0	0
Total Fixed Assets	3 172 000	3 102 000	3 102 000	3 102 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 250 000	1 566 000	1 208 000	1 580 000
Total Current Assets	2 337 000	1 647 000	1 282 000	1 639 000
Total Assets	5 509 000	4 749 000	4 384 000	4 741 000
Total Equity	4 803 000	4 210 000	3 568 000	3 764 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	436 000	367 000	367 000	865 000
Creditors	270 000	3 000	450 000	112 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	169 000	0	0
Total Current Debt	270 000	173 000	450 000	112 000
Total Equity and Debt	5 509 000	4 749 000	4 384 000	4 741 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,35 %	15,25 %	−5,52 %	16,42 %
Debt-to-Equity Ratio	0,09	0,09	0,1	0,23
Operating Profit Margin	16,82 %	18,99 %	−6,62 %	19,95 %
Current Ratio	8,66	9,52	2,85	14,63
Quick Ratio	8,66	9,52	2,85	14,63
Equity Ratio	0,87	0,89	0,81	0,79
Gross Profit Margin	100 %	100 %	100 %	100 %