BJØRNDALEN GÅRD HEIDI STAV

3475 SÆTRE

Finances

Share Ownership

Return on Equity

−174,54 %

Current Ratio

0,15

Debt-to-Equity Ratio

−0

Key figures (NOK)	2010	2009	2008	2007
Revenue	12 267 000	12 097 000	13 269 000	12 019 000
Net Income	2 913 000	2 434 000	4 064 000	2 901 000
Total Assets	2 291 000	2 949 000	2 773 000	2 354 000
Total Equity	−1 669 000	1 399 000	841 000	1 020 000

Income (NOK)	2010	2009	2008	2007
Revenue	12 267 000	12 097 000	13 269 000	12 019 000
Expenditure	9 337 000	9 668 000	9 194 000	9 000 000
Operating Profit	2 931 000	2 429 000	4 036 000	2 859 000
Financial Income	7 000	14 000	44 000	42 000
Financial Costs	25 000	8 000	17 000	0
Financial Balance	−18 000	6 000	27 000	42 000
Earnings Before Tax	2 913 000	2 434 000	4 063 000	2 901 000
Tax	0	0	0	0
Net Income	2 913 000	2 434 000	4 064 000	2 901 000

Balance (NOK)	2010	2009	2008	2007
Total Fixed Assets	1 697 000	1 834 000	1 854 000	1 628 000
Total Current Assets	595 000	1 116 000	920 000	726 000
Total Assets	2 291 000	2 949 000	2 773 000	2 354 000
Total Retained Equity	−1 669 000	1 399 000	841 000	1 020 000
Total Equity	−1 669 000	1 399 000	841 000	1 020 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 960 000	1 550 000	1 931 000	1 334 000
Total Equity and Debt	2 291 000	2 949 000	2 773 000	2 354 000

Cash flow (NOK)	2010	2009	2008	2007
Sales Income	0	0	0	0
Other Income	12 267 000	12 097 000	13 269 000	12 019 000
Revenue	12 267 000	12 097 000	13 269 000	12 019 000
Cost of Goods Sold	0	0	0	0
Salary Costs	7 538 000	7 475 000	7 327 000	7 377 000
Depreciation	160 000	296 000	253 000	311 000
Impairment	0	0	0	0
Expenditure	9 337 000	9 668 000	9 194 000	9 000 000
Operating Profit	2 931 000	2 429 000	4 036 000	2 859 000
Financial Income	7 000	14 000	44 000	42 000
Financial Costs	25 000	8 000	17 000	0
Financial Balance	−18 000	6 000	27 000	42 000
Dividends	0	0	0	0
Net Income	2 913 000	2 434 000	4 064 000	2 901 000

Balance details (NOK)	2010	2009	2008	2007
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 150 000	1 140 000	895 000	440 000
Machinery and Plant Facilities	0	0	390 000	0
Fixtures	426 000	543 000	379 000	1 187 000
Total Tangible Assets	1 697 000	1 834 000	1 853 000	1 627 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 697 000	1 834 000	1 854 000	1 628 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	177 000	588 000	0	0
Total Current Assets	595 000	1 116 000	920 000	726 000
Total Assets	2 291 000	2 949 000	2 773 000	2 354 000
Total Equity	−1 669 000	1 399 000	841 000	1 020 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	38 000	91 000	380 000	23 000
Unpaid Taxes	504 000	529 000	392 000	577 000
Dividends	0	0	0	0
Other Current Debt	3 418 000	930 000	1 159 000	734 000
Total Current Debt	3 960 000	1 550 000	1 931 000	1 334 000
Total Equity and Debt	2 291 000	2 949 000	2 773 000	2 354 000

Financial indicators	2010	2009	2008	2007
Return on Equity	−174,54 %	173,98 %	483,23 %	284,41 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	23,89 %	20,08 %	30,42 %	23,79 %
Current Ratio	0,15	0,72	0,48	0,54
Quick Ratio	0,15	0,72	0,48	0,54
Equity Ratio	−0,73	0,47	0,3	0,43
Gross Profit Margin	100 %	100 %	100 %	100 %