BN EIENDOM AS

1930 AURSKOG

Finances

Share Ownership

Return on Equity

10,71 %

Current Ratio

1,14

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	840 000	1 684 000	720 000	910 000
Net Income	525 000	1 103 000	1 529 000	255 000
Total Assets	5 547 000	5 186 000	4 988 000	5 569 000
Total Equity	4 900 000	4 374 000	3 271 000	1 843 000

Income (NOK)	2022	2021	2020	2019
Revenue	840 000	1 684 000	720 000	910 000
Expenditure	166 000	266 000	371 000	430 000
Operating Profit	674 000	1 417 000	349 000	480 000
Financial Income	1 000	5 000	1 347 000	1 000
Financial Costs	1 000	8 000	109 000	150 000
Financial Balance	0	−3 000	1 238 000	−149 000
Earnings Before Tax	674 000	1 414 000	1 587 000	331 000
Tax	149 000	311 000	59 000	76 000
Net Income	525 000	1 103 000	1 529 000	255 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 147 000	4 482 000	4 278 000	5 199 000
Total Current Assets	401 000	704 000	710 000	370 000
Total Assets	5 547 000	5 186 000	4 988 000	5 569 000
Total Retained Equity	4 600 000	4 074 000	2 971 000	1 543 000
Total Equity	4 900 000	4 374 000	3 271 000	1 843 000
Total Long-Term Debt	296 000	298 000	1 379 000	3 430 000
Total Current Debt	351 000	513 000	337 000	296 000
Total Equity and Debt	5 547 000	5 186 000	4 988 000	5 569 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	840 000	840 000	720 000	910 000
Other Income	0	844 000	0	0
Revenue	840 000	1 684 000	720 000	910 000
Cost of Goods Sold	0	0	0	0
Salary Costs	9 000	68 000	62 000	105 000
Depreciation	118 000	116 000	116 000	116 000
Impairment	0	0	0	0
Expenditure	166 000	266 000	371 000	430 000
Operating Profit	674 000	1 417 000	349 000	480 000
Financial Income	1 000	5 000	1 347 000	1 000
Financial Costs	1 000	8 000	109 000	150 000
Financial Balance	0	−3 000	1 238 000	−149 000
Dividends	0	0	100 000	0
Net Income	525 000	1 103 000	1 529 000	255 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 906 000	3 997 000	4 270 000	4 385 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 906 000	3 997 000	4 270 000	4 385 000
Total Fiancial Fixed Assets	1 240 000	484 000	9 000	814 000
Total Fixed Assets	5 147 000	4 482 000	4 278 000	5 199 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	251 000	548 000	612 000	348 000
Total Current Assets	401 000	704 000	710 000	370 000
Total Assets	5 547 000	5 186 000	4 988 000	5 569 000
Total Equity	4 900 000	4 374 000	3 271 000	1 843 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	296 000	298 000	1 379 000	3 430 000
Creditors	2 000	0	28 000	30 000
Unpaid Taxes	199 000	202 000	146 000	183 000
Dividends	0	0	100 000	0
Other Current Debt	0	0	7 000	11 000
Total Current Debt	351 000	513 000	337 000	296 000
Total Equity and Debt	5 547 000	5 186 000	4 988 000	5 569 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,71 %	25,22 %	46,74 %	13,84 %
Debt-to-Equity Ratio	0,06	0,07	0,42	1,86
Operating Profit Margin	80,24 %	84,14 %	48,47 %	52,75 %
Current Ratio	1,14	1,37	2,11	1,25
Quick Ratio	1,14	1,37	2,11	1,25
Equity Ratio	0,88	0,84	0,66	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %