BYÅSEN BORETTSLAG

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

7,01 %

Current Ratio

5,44

Debt-to-Equity Ratio

2,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 085 000	1 053 000	961 000	10 512 000
Net Income	229 000	180 000	−6 639 000	9 648 000
Total Assets	13 304 000	13 264 000	13 322 000	20 229 000
Total Equity	3 268 000	3 039 000	2 859 000	9 498 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 085 000	1 053 000	961 000	10 512 000
Expenditure	−594 000	−682 000	−7 397 000	−829 000
Operating Profit	490 000	371 000	−6 436 000	9 684 000
Financial Income	17 000	1 000	18 000	6 000
Financial Costs	−278 000	−191 000	−221 000	−41 000
Financial Balance	295 000	192 000	239 000	47 000
Earnings Before Tax	229 000	180 000	−6 639 000	9 648 000
Tax	0	0	0	0
Net Income	229 000	180 000	−6 639 000	9 648 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 971 000	11 989 000	12 007 000	10 322 000
Total Current Assets	1 334 000	1 275 000	1 315 000	9 907 000
Total Assets	13 304 000	13 264 000	13 322 000	20 229 000
Total Retained Equity	3 268 000	3 039 000	2 859 000	9 498 000
Total Equity	3 268 000	3 039 000	2 859 000	9 498 000
Total Long-Term Debt	9 504 000	9 730 000	9 985 000	10 226 000
Total Current Debt	245 000	207 000	190 000	216 000
Total Equity and Debt	13 304 000	13 264 000	13 322 000	20 229 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 085 000	1 053 000	961 000	10 512 000
Revenue	1 085 000	1 053 000	961 000	10 512 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−47 000	−47 000	−51 000	−53 000
Depreciation	−18 000	−18 000	−18 000	−18 000
Impairment	0	0	0	0
Expenditure	−594 000	−682 000	−7 397 000	−829 000
Operating Profit	490 000	371 000	−6 436 000	9 684 000
Financial Income	17 000	1 000	18 000	6 000
Financial Costs	−278 000	−191 000	−221 000	−41 000
Financial Balance	295 000	192 000	239 000	47 000
Dividends	0	0	0	0
Net Income	229 000	180 000	−6 639 000	9 648 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 971 000	11 989 000	12 007 000	10 322 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 971 000	11 989 000	12 007 000	10 322 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 971 000	11 989 000	12 007 000	10 322 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 334 000	1 275 000	1 315 000	9 907 000
Total Current Assets	1 334 000	1 275 000	1 315 000	9 907 000
Total Assets	13 304 000	13 264 000	13 322 000	20 229 000
Total Equity	3 268 000	3 039 000	2 859 000	9 498 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 504 000	9 730 000	9 985 000	10 226 000
Creditors	131 000	121 000	100 000	180 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	114 000	86 000	90 000	36 000
Total Current Debt	245 000	207 000	190 000	216 000
Total Equity and Debt	13 304 000	13 264 000	13 322 000	20 229 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,01 %	5,92 %	−232,21 %	101,58 %
Debt-to-Equity Ratio	2,91	3,2	3,49	1,08
Operating Profit Margin	45,16 %	35,23 %	−669,72 %	92,12 %
Current Ratio	5,44	6,16	6,92	45,87
Quick Ratio	5,44	6,16	6,92	45,87
Equity Ratio	0,25	0,23	0,21	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %