BE MOAFJÆRA 7C AS

7606 LEVANGER

Finances

Share Ownership

Return on Equity

10,52 %

Current Ratio

0,08

Debt-to-Equity Ratio

2,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 327 000	3 601 000	3 566 000	3 246 000
Net Income	788 000	379 000	−26 000	−377 000
Total Assets	39 835 000	32 558 000	34 131 000	35 807 000
Total Equity	7 490 000	7 798 000	7 418 000	7 686 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 327 000	3 601 000	3 566 000	3 246 000
Expenditure	3 283 000	2 045 000	2 547 000	2 617 000
Operating Profit	2 043 000	1 555 000	1 019 000	628 000
Financial Income	6 000	6 000	6 000	6 000
Financial Costs	1 039 000	1 075 000	1 057 000	1 119 000
Financial Balance	−1 033 000	−1 069 000	−1 051 000	−1 113 000
Earnings Before Tax	1 010 000	486 000	−33 000	−484 000
Tax	222 000	107 000	−7 000	−107 000
Net Income	788 000	379 000	−26 000	−377 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	38 823 000	32 144 000	33 769 000	35 342 000
Total Current Assets	1 012 000	414 000	361 000	465 000
Total Assets	39 835 000	32 558 000	34 131 000	35 807 000
Total Retained Equity	2 140 000	2 448 000	2 069 000	2 337 000
Total Equity	7 490 000	7 798 000	7 418 000	7 686 000
Total Long-Term Debt	19 624 000	21 171 000	22 939 000	23 141 000
Total Current Debt	12 721 000	3 589 000	3 773 000	4 980 000
Total Equity and Debt	39 835 000	32 558 000	34 131 000	35 807 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 327 000	3 601 000	3 566 000	3 246 000
Revenue	5 327 000	3 601 000	3 566 000	3 246 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 625 000	1 625 000	1 621 000	1 594 000
Impairment	0	0	0	0
Expenditure	3 283 000	2 045 000	2 547 000	2 617 000
Operating Profit	2 043 000	1 555 000	1 019 000	628 000
Financial Income	6 000	6 000	6 000	6 000
Financial Costs	1 039 000	1 075 000	1 057 000	1 119 000
Financial Balance	−1 033 000	−1 069 000	−1 051 000	−1 113 000
Dividends	0	0	0	0
Net Income	788 000	379 000	−26 000	−377 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	30 474 000	32 061 000	33 648 000	35 236 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	45 000	83 000	121 000	106 000
Total Tangible Assets	30 519 000	32 144 000	33 769 000	35 342 000
Total Fiancial Fixed Assets	8 305 000	0	0	0
Total Fixed Assets	38 823 000	32 144 000	33 769 000	35 342 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	1 012 000	414 000	361 000	465 000
Total Assets	39 835 000	32 558 000	34 131 000	35 807 000
Total Equity	7 490 000	7 798 000	7 418 000	7 686 000
Short-Term Group Debt	2 188 000	0	424 000	188 000
Total Long-Term Debt	19 624 000	21 171 000	22 939 000	23 141 000
Creditors	1 843 000	172 000	66 000	598 000
Unpaid Taxes	0	87 000	100 000	44 000
Dividends	0	0	0	0
Other Current Debt	339 000	716 000	158 000	331 000
Total Current Debt	12 721 000	3 589 000	3 773 000	4 980 000
Total Equity and Debt	39 835 000	32 558 000	34 131 000	35 807 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,52 %	4,86 %	−0,35 %	−4,91 %
Debt-to-Equity Ratio	2,62	2,71	3,09	3,01
Operating Profit Margin	38,35 %	43,18 %	28,58 %	19,35 %
Current Ratio	0,08	0,12	0,1	0,09
Quick Ratio	0,08	0,12	0,1	0,09
Equity Ratio	0,19	0,24	0,22	0,21
Gross Profit Margin	100 %	100 %	100 %	100 %