BJORN NORWAY PROPCO 2 AS

0250 OSLO

Finances

Share Ownership

Return on Equity

170,05 %

Current Ratio

1,12

Debt-to-Equity Ratio

14,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 468 000	16 718 000	19 410 000	20 350 000
Net Income	7 722 000	10 653 000	12 270 000	9 110 000
Total Assets	88 352 000	90 017 000	70 445 000	82 953 000
Total Equity	4 541 000	6 102 000	4 912 000	4 342 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 468 000	16 718 000	19 410 000	20 350 000
Expenditure	5 708 000	2 471 000	2 532 000	4 607 000
Operating Profit	11 759 000	14 247 000	16 878 000	15 743 000
Financial Income	1 602 000	905 000	1 000	3 000
Financial Costs	3 458 000	1 495 000	1 148 000	4 065 000
Financial Balance	−1 856 000	−590 000	−1 147 000	−4 062 000
Earnings Before Tax	9 904 000	13 657 000	15 731 000	11 680 000
Tax	2 182 000	3 005 000	3 461 000	2 570 000
Net Income	7 722 000	10 653 000	12 270 000	9 110 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	70 150 000	65 964 000	63 826 000	63 124 000
Total Current Assets	18 201 000	24 052 000	6 619 000	19 829 000
Total Assets	88 352 000	90 017 000	70 445 000	82 953 000
Total Retained Equity	4 241 000	5 802 000	4 612 000	4 042 000
Total Equity	4 541 000	6 102 000	4 912 000	4 342 000
Total Long-Term Debt	67 489 000	56 074 000	4 249 000	63 070 000
Total Current Debt	16 321 000	27 840 000	61 284 000	15 542 000
Total Equity and Debt	88 352 000	90 017 000	70 445 000	82 953 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 700 000	16 608 000	16 342 000	20 350 000
Other Income	768 000	110 000	3 068 000	0
Revenue	17 468 000	16 718 000	19 410 000	20 350 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	720 000	720 000	703 000	686 000
Impairment	0	0	0	0
Expenditure	5 708 000	2 471 000	2 532 000	4 607 000
Operating Profit	11 759 000	14 247 000	16 878 000	15 743 000
Financial Income	1 602 000	905 000	1 000	3 000
Financial Costs	3 458 000	1 495 000	1 148 000	4 065 000
Financial Balance	−1 856 000	−590 000	−1 147 000	−4 062 000
Dividends	0	0	0	0
Net Income	7 722 000	10 653 000	12 270 000	9 110 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	70 150 000	65 964 000	63 826 000	63 124 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	70 150 000	65 964 000	63 826 000	63 124 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	70 150 000	65 964 000	63 826 000	63 124 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 986 000	5 830 000	1 109 000	17 399 000
Total Current Assets	18 201 000	24 052 000	6 619 000	19 829 000
Total Assets	88 352 000	90 017 000	70 445 000	82 953 000
Total Equity	4 541 000	6 102 000	4 912 000	4 342 000
Short-Term Group Debt	12 192 000	27 408 000	60 837 000	0
Total Long-Term Debt	67 489 000	56 074 000	4 249 000	63 070 000
Creditors	4 304 000	0	213 000	607 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	−175 000	432 000	234 000	14 918 000
Total Current Debt	16 321 000	27 840 000	61 284 000	15 542 000
Total Equity and Debt	88 352 000	90 017 000	70 445 000	82 953 000

Financial indicators	2022	2021	2020	2019
Return on Equity	170,05 %	174,58 %	249,8 %	209,81 %
Debt-to-Equity Ratio	14,86	9,19	0,87	14,53
Operating Profit Margin	67,32 %	85,22 %	86,96 %	77,36 %
Current Ratio	1,12	0,86	0,11	1,28
Quick Ratio	1,12	0,86	0,11	1,28
Equity Ratio	0,05	0,07	0,07	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %