BJØRNEBY BORETTSLAG

1607 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

1,56 %

Current Ratio

15,67

Debt-to-Equity Ratio

0,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 767 000	3 684 000	3 634 000	3 736 000
Net Income	392 000	1 010 000	1 844 000	1 575 000
Total Assets	34 646 000	34 170 000	34 280 000	33 856 000
Total Equity	25 179 000	24 787 000	23 776 000	21 932 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 767 000	3 684 000	3 634 000	3 736 000
Expenditure	3 409 000	2 689 000	1 790 000	2 146 000
Operating Profit	358 000	995 000	1 844 000	1 591 000
Financial Income	34 000	18 000	23 000	26 000
Financial Costs	0	2 000	24 000	42 000
Financial Balance	34 000	16 000	−1 000	−16 000
Earnings Before Tax	392 000	1 010 000	1 844 000	1 575 000
Tax	0	0	0	0
Net Income	392 000	1 010 000	1 844 000	1 575 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 149 000	30 106 000	30 111 000	30 117 000
Total Current Assets	4 498 000	4 064 000	4 169 000	3 739 000
Total Assets	34 646 000	34 170 000	34 280 000	33 856 000
Total Retained Equity	25 174 000	24 782 000	23 772 000	21 928 000
Total Equity	25 179 000	24 787 000	23 776 000	21 932 000
Total Long-Term Debt	9 181 000	9 134 000	9 779 000	11 070 000
Total Current Debt	287 000	250 000	724 000	853 000
Total Equity and Debt	34 646 000	34 170 000	34 280 000	33 856 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 767 000	3 684 000	3 634 000	3 736 000
Revenue	3 767 000	3 684 000	3 634 000	3 736 000
Cost of Goods Sold	0	0	0	0
Salary Costs	97 000	90 000	77 000	80 000
Depreciation	5 000	5 000	6 000	10 000
Impairment	0	0	0	0
Expenditure	3 409 000	2 689 000	1 790 000	2 146 000
Operating Profit	358 000	995 000	1 844 000	1 591 000
Financial Income	34 000	18 000	23 000	26 000
Financial Costs	0	2 000	24 000	42 000
Financial Balance	34 000	16 000	−1 000	−16 000
Dividends	0	0	0	0
Net Income	392 000	1 010 000	1 844 000	1 575 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	30 033 000	30 033 000	30 033 000	30 033 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	68 000	73 000	78 000	84 000
Total Tangible Assets	30 101 000	30 106 000	30 111 000	30 117 000
Total Fiancial Fixed Assets	47 000	0	0	0
Total Fixed Assets	30 149 000	30 106 000	30 111 000	30 117 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 438 000	4 004 000	4 117 000	3 565 000
Total Current Assets	4 498 000	4 064 000	4 169 000	3 739 000
Total Assets	34 646 000	34 170 000	34 280 000	33 856 000
Total Equity	25 179 000	24 787 000	23 776 000	21 932 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 181 000	9 134 000	9 779 000	11 070 000
Creditors	287 000	250 000	72 000	188 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	287 000	250 000	724 000	853 000
Total Equity and Debt	34 646 000	34 170 000	34 280 000	33 856 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,56 %	4,07 %	7,76 %	7,18 %
Debt-to-Equity Ratio	0,36	0,37	0,41	0,5
Operating Profit Margin	9,5 %	27,01 %	50,74 %	42,59 %
Current Ratio	15,67	16,26	5,76	4,38
Quick Ratio	15,67	16,26	5,76	4,38
Equity Ratio	0,73	0,73	0,69	0,65
Gross Profit Margin	100 %	100 %	100 %	100 %