BN INVEST Bjørn Nestvang

3611 KONGSBERG

Finances

Share Ownership

Return on Equity

8,38 %

Current Ratio

7,03

Debt-to-Equity Ratio

2,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 214 000	7 510 000	4 095 000	3 352 000
Net Income	1 206 000	64 000	637 000	766 000
Total Assets	57 569 000	57 740 000	60 066 000	20 803 000
Total Equity	14 387 000	13 181 000	13 118 000	3 232 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 214 000	7 510 000	4 095 000	3 352 000
Expenditure	6 165 000	6 977 000	2 043 000	1 975 000
Operating Profit	3 049 000	534 000	2 052 000	1 377 000
Financial Income	113 000	475 000	88 000	85 000
Financial Costs	1 956 000	945 000	1 503 000	697 000
Financial Balance	−1 843 000	−470 000	−1 415 000	−612 000
Earnings Before Tax	1 206 000	64 000	637 000	766 000
Tax	0	0	0	0
Net Income	1 206 000	64 000	637 000	766 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	47 596 000	48 406 000	48 806 000	10 977 000
Total Current Assets	9 972 000	9 334 000	11 260 000	9 825 000
Total Assets	57 569 000	57 740 000	60 066 000	20 803 000
Total Retained Equity	14 387 000	13 181 000	13 118 000	3 232 000
Total Equity	14 387 000	13 181 000	13 118 000	3 232 000
Total Long-Term Debt	41 762 000	43 836 000	46 482 000	17 217 000
Total Current Debt	1 419 000	723 000	467 000	354 000
Total Equity and Debt	57 569 000	57 740 000	60 066 000	20 803 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	9 214 000	7 510 000	4 095 000	3 352 000
Revenue	9 214 000	7 510 000	4 095 000	3 352 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 248 000	1 208 000	602 000	480 000
Impairment	0	0	0	0
Expenditure	6 165 000	6 977 000	2 043 000	1 975 000
Operating Profit	3 049 000	534 000	2 052 000	1 377 000
Financial Income	113 000	475 000	88 000	85 000
Financial Costs	1 956 000	945 000	1 503 000	697 000
Financial Balance	−1 843 000	−470 000	−1 415 000	−612 000
Dividends	0	0	0	0
Net Income	1 206 000	64 000	637 000	766 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	47 197 000	47 945 000	48 263 000	10 774 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	176 000	238 000	300 000	0
Total Tangible Assets	47 373 000	48 182 000	48 562 000	10 774 000
Total Fiancial Fixed Assets	224 000	224 000	244 000	204 000
Total Fixed Assets	47 596 000	48 406 000	48 806 000	10 977 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 171 000	896 000	1 777 000	266 000
Total Current Assets	9 972 000	9 334 000	11 260 000	9 825 000
Total Assets	57 569 000	57 740 000	60 066 000	20 803 000
Total Equity	14 387 000	13 181 000	13 118 000	3 232 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	41 762 000	43 836 000	46 482 000	17 217 000
Creditors	348 000	149 000	102 000	10 000
Unpaid Taxes	0	20 000	0	0
Dividends	0	0	0	0
Other Current Debt	1 071 000	554 000	365 000	344 000
Total Current Debt	1 419 000	723 000	467 000	354 000
Total Equity and Debt	57 569 000	57 740 000	60 066 000	20 803 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,38 %	0,49 %	4,86 %	23,7 %
Debt-to-Equity Ratio	2,9	3,33	3,54	5,33
Operating Profit Margin	33,09 %	7,11 %	50,11 %	41,08 %
Current Ratio	7,03	12,91	24,11	27,75
Quick Ratio	7,03	12,91	24,11	27,75
Equity Ratio	0,25	0,23	0,22	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %