BYNESVEIEN 48 AS

7018 TRONDHEIM

Finances

Share Ownership

Return on Equity

32,75 %

Current Ratio

0,11

Debt-to-Equity Ratio

6,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 569 000	2 390 000	2 314 000	2 036 000
Net Income	354 000	−60 000	516 000	171 000
Total Assets	8 693 000	9 153 000	9 068 000	9 845 000
Total Equity	1 081 000	1 027 000	1 587 000	1 471 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 569 000	2 390 000	2 314 000	2 036 000
Expenditure	1 720 000	2 137 000	1 283 000	1 606 000
Operating Profit	850 000	253 000	1 030 000	430 000
Financial Income	0	0	0	1 000
Financial Costs	361 000	302 000	329 000	177 000
Financial Balance	−361 000	−302 000	−329 000	−176 000
Earnings Before Tax	489 000	−49 000	702 000	254 000
Tax	135 000	11 000	186 000	83 000
Net Income	354 000	−60 000	516 000	171 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 656 000	9 091 000	9 038 000	9 776 000
Total Current Assets	37 000	62 000	30 000	70 000
Total Assets	8 693 000	9 153 000	9 068 000	9 845 000
Total Retained Equity	881 000	827 000	1 387 000	1 271 000
Total Equity	1 081 000	1 027 000	1 587 000	1 471 000
Total Long-Term Debt	7 276 000	7 536 000	7 115 000	7 983 000
Total Current Debt	336 000	589 000	365 000	392 000
Total Equity and Debt	8 693 000	9 153 000	9 068 000	9 845 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 569 000	2 390 000	2 285 000	1 765 000
Other Income	0	0	29 000	271 000
Revenue	2 569 000	2 390 000	2 314 000	2 036 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	137 000
Depreciation	435 000	404 000	316 000	286 000
Impairment	0	0	0	0
Expenditure	1 720 000	2 137 000	1 283 000	1 606 000
Operating Profit	850 000	253 000	1 030 000	430 000
Financial Income	0	0	0	1 000
Financial Costs	361 000	302 000	329 000	177 000
Financial Balance	−361 000	−302 000	−329 000	−176 000
Dividends	300 000	500 000	400 000	250 000
Net Income	354 000	−60 000	516 000	171 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 505 000	6 712 000	6 969 000	7 392 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	652 000	590 000	0	44 000
Total Tangible Assets	7 156 000	7 301 000	6 969 000	7 436 000
Total Fiancial Fixed Assets	1 499 000	1 789 000	2 069 000	2 340 000
Total Fixed Assets	8 656 000	9 091 000	9 038 000	9 776 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	10 000
Total Current Assets	37 000	62 000	30 000	70 000
Total Assets	8 693 000	9 153 000	9 068 000	9 845 000
Total Equity	1 081 000	1 027 000	1 587 000	1 471 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 276 000	7 536 000	7 115 000	7 983 000
Creditors	23 000	45 000	14 000	183 000
Unpaid Taxes	70 000	43 000	67 000	26 000
Dividends	300 000	500 000	400 000	250 000
Other Current Debt	109 000	490 000	99 000	104 000
Total Current Debt	336 000	589 000	365 000	392 000
Total Equity and Debt	8 693 000	9 153 000	9 068 000	9 845 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,75 %	−5,84 %	32,51 %	11,62 %
Debt-to-Equity Ratio	6,73	7,34	4,48	5,43
Operating Profit Margin	33,09 %	10,59 %	44,51 %	21,12 %
Current Ratio	0,11	0,11	0,08	0,18
Quick Ratio	0,11	0,11	0,08	0,18
Equity Ratio	0,12	0,11	0,18	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %