BJØRN EIENDOM AS

8360 BØSTAD

Finances

Share Ownership

Return on Equity

10,73 %

Current Ratio

5,42

Debt-to-Equity Ratio

1,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 106 000	3 839 000	3 733 000	3 814 000
Net Income	1 146 000	755 000	503 000	537 000
Total Assets	27 856 000	27 765 000	32 296 000	33 148 000
Total Equity	10 682 000	10 103 000	9 043 000	13 087 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 106 000	3 839 000	3 733 000	3 814 000
Expenditure	1 979 000	2 118 000	2 253 000	2 206 000
Operating Profit	2 128 000	1 720 000	1 480 000	1 607 000
Financial Income	89 000	42 000	79 000	101 000
Financial Costs	651 000	667 000	785 000	885 000
Financial Balance	−562 000	−625 000	−706 000	−784 000
Earnings Before Tax	1 565 000	1 095 000	773 000	823 000
Tax	420 000	339 000	270 000	286 000
Net Income	1 146 000	755 000	503 000	537 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 052 000	19 966 000	21 054 000	21 596 000
Total Current Assets	8 804 000	7 799 000	11 242 000	11 553 000
Total Assets	27 856 000	27 765 000	32 296 000	33 148 000
Total Retained Equity	1 782 000	1 203 000	143 000	4 187 000
Total Equity	10 682 000	10 103 000	9 043 000	13 087 000
Total Long-Term Debt	15 550 000	16 785 000	18 176 000	19 216 000
Total Current Debt	1 624 000	877 000	5 077 000	845 000
Total Equity and Debt	27 856 000	27 765 000	32 296 000	33 148 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 862 000	3 760 000	0	22 000
Other Income	244 000	79 000	3 733 000	3 791 000
Revenue	4 106 000	3 839 000	3 733 000	3 814 000
Cost of Goods Sold	0	0	0	0
Salary Costs	773 000	772 000	494 000	865 000
Depreciation	947 000	1 088 000	1 141 000	1 103 000
Impairment	0	0	0	0
Expenditure	1 979 000	2 118 000	2 253 000	2 206 000
Operating Profit	2 128 000	1 720 000	1 480 000	1 607 000
Financial Income	89 000	42 000	79 000	101 000
Financial Costs	651 000	667 000	785 000	885 000
Financial Balance	−562 000	−625 000	−706 000	−784 000
Dividends	715 000	0	4 500 000	0
Net Income	1 146 000	755 000	503 000	537 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 762 000	19 671 000	20 723 000	21 596 000
Machinery and Plant Facilities	290 000	295 000	331 000	0
Fixtures	0	0	0	0
Total Tangible Assets	19 052 000	19 966 000	21 054 000	21 596 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 052 000	19 966 000	21 054 000	21 596 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 057 000	7 054 000	6 797 000	7 116 000
Total Current Assets	8 804 000	7 799 000	11 242 000	11 553 000
Total Assets	27 856 000	27 765 000	32 296 000	33 148 000
Total Equity	10 682 000	10 103 000	9 043 000	13 087 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 550 000	16 785 000	18 176 000	19 216 000
Creditors	5 000	9 000	0	3 000
Unpaid Taxes	214 000	206 000	154 000	222 000
Dividends	715 000	0	4 500 000	0
Other Current Debt	270 000	323 000	152 000	334 000
Total Current Debt	1 624 000	877 000	5 077 000	845 000
Total Equity and Debt	27 856 000	27 765 000	32 296 000	33 148 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,73 %	7,47 %	5,56 %	4,1 %
Debt-to-Equity Ratio	1,46	1,66	2,01	1,47
Operating Profit Margin	51,83 %	44,8 %	39,65 %	42,13 %
Current Ratio	5,42	8,89	2,21	13,67
Quick Ratio	5,42	8,89	2,21	13,67
Equity Ratio	0,38	0,36	0,28	0,39
Gross Profit Margin	100 %	100 %	100 %	100 %