BILSENTERET EIENDOM NAVARVEIEN AS

7820 SPILLUM

Finances

Share Ownership

Return on Equity

2,54 %

Current Ratio

5,31

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 205 000	1 145 000	1 218 000	1 203 000
Net Income	121 000	278 000	373 000	392 000
Total Assets	5 366 000	5 378 000	5 555 000	5 706 000
Total Equity	4 758 000	4 637 000	4 358 000	3 985 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 205 000	1 145 000	1 218 000	1 203 000
Expenditure	1 039 000	761 000	695 000	638 000
Operating Profit	166 000	383 000	523 000	566 000
Financial Income	4 000	2 000	2 000	2 000
Financial Costs	14 000	29 000	46 000	65 000
Financial Balance	−10 000	−27 000	−44 000	−63 000
Earnings Before Tax	156 000	357 000	478 000	503 000
Tax	34 000	78 000	105 000	111 000
Net Income	121 000	278 000	373 000	392 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 708 000	3 229 000	3 601 000	3 819 000
Total Current Assets	2 658 000	2 149 000	1 954 000	1 887 000
Total Assets	5 366 000	5 378 000	5 555 000	5 706 000
Total Retained Equity	4 503 000	4 382 000	4 103 000	3 730 000
Total Equity	4 758 000	4 637 000	4 358 000	3 985 000
Total Long-Term Debt	107 000	536 000	965 000	1 484 000
Total Current Debt	501 000	206 000	232 000	237 000
Total Equity and Debt	5 366 000	5 378 000	5 555 000	5 706 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 205 000	1 145 000	1 218 000	1 203 000
Revenue	1 205 000	1 145 000	1 218 000	1 203 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	587 000	590 000	558 000	524 000
Impairment	0	0	0	0
Expenditure	1 039 000	761 000	695 000	638 000
Operating Profit	166 000	383 000	523 000	566 000
Financial Income	4 000	2 000	2 000	2 000
Financial Costs	14 000	29 000	46 000	65 000
Financial Balance	−10 000	−27 000	−44 000	−63 000
Dividends	0	0	0	0
Net Income	121 000	278 000	373 000	392 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	431 000	365 000	305 000	256 000
Real Eastate	1 885 000	2 372 000	2 862 000	3 355 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	393 000	493 000	434 000	209 000
Total Tangible Assets	2 278 000	2 865 000	3 296 000	3 564 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 708 000	3 229 000	3 601 000	3 819 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	2 658 000	2 149 000	1 954 000	1 887 000
Total Assets	5 366 000	5 378 000	5 555 000	5 706 000
Total Equity	4 758 000	4 637 000	4 358 000	3 985 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	107 000	536 000	965 000	1 484 000
Creditors	386 000	4 000	7 000	2 000
Unpaid Taxes	0	44 000	36 000	42 000
Dividends	0	0	0	0
Other Current Debt	15 000	19 000	35 000	29 000
Total Current Debt	501 000	206 000	232 000	237 000
Total Equity and Debt	5 366 000	5 378 000	5 555 000	5 706 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,54 %	6 %	8,56 %	9,84 %
Debt-to-Equity Ratio	0,02	0,12	0,22	0,37
Operating Profit Margin	13,78 %	33,45 %	42,94 %	47,05 %
Current Ratio	5,31	10,43	8,42	7,96
Quick Ratio	5,31	10,43	8,42	7,96
Equity Ratio	0,89	0,86	0,78	0,7
Gross Profit Margin	100 %	100 %	100 %	100 %