BR NORDBY AS

1940 BJØRKELANGEN

Finances

Share Ownership

Return on Equity

17,11 %

Current Ratio

0,75

Debt-to-Equity Ratio

2,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 763 000	1 452 000	1 512 000	2 068 000
Net Income	590 000	476 000	359 000	858 000
Total Assets	11 579 000	10 479 000	10 881 000	11 659 000
Total Equity	3 448 000	2 858 000	2 381 000	2 422 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 763 000	1 452 000	1 512 000	2 068 000
Expenditure	681 000	608 000	714 000	577 000
Operating Profit	1 082 000	844 000	798 000	1 490 000
Financial Income	0	0	0	1 000
Financial Costs	325 000	233 000	337 000	391 000
Financial Balance	−325 000	−233 000	−337 000	−390 000
Earnings Before Tax	757 000	611 000	461 000	1 099 000
Tax	167 000	134 000	101 000	242 000
Net Income	590 000	476 000	359 000	858 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 302 000	10 248 000	10 612 000	10 944 000
Total Current Assets	278 000	231 000	269 000	715 000
Total Assets	11 579 000	10 479 000	10 881 000	11 659 000
Total Retained Equity	2 948 000	2 358 000	1 881 000	1 922 000
Total Equity	3 448 000	2 858 000	2 381 000	2 422 000
Total Long-Term Debt	7 759 000	7 374 000	7 884 000	8 389 000
Total Current Debt	372 000	247 000	615 000	848 000
Total Equity and Debt	11 579 000	10 479 000	10 881 000	11 659 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	102 000	0
Other Income	1 763 000	1 452 000	1 410 000	2 068 000
Revenue	1 763 000	1 452 000	1 512 000	2 068 000
Cost of Goods Sold	0	0	94 000	0
Salary Costs	154 000	116 000	107 000	107 000
Depreciation	364 000	362 000	355 000	355 000
Impairment	0	0	0	0
Expenditure	681 000	608 000	714 000	577 000
Operating Profit	1 082 000	844 000	798 000	1 490 000
Financial Income	0	0	0	1 000
Financial Costs	325 000	233 000	337 000	391 000
Financial Balance	−325 000	−233 000	−337 000	−390 000
Dividends	0	0	400 000	400 000
Net Income	590 000	476 000	359 000	858 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 302 000	10 248 000	10 609 000	10 894 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 302 000	10 248 000	10 609 000	10 894 000
Total Fiancial Fixed Assets	0	0	2 000	50 000
Total Fixed Assets	11 302 000	10 248 000	10 612 000	10 944 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	270 000	229 000	269 000	0
Total Current Assets	278 000	231 000	269 000	715 000
Total Assets	11 579 000	10 479 000	10 881 000	11 659 000
Total Equity	3 448 000	2 858 000	2 381 000	2 422 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 759 000	7 374 000	7 884 000	8 389 000
Creditors	110 000	27 000	47 000	39 000
Unpaid Taxes	116 000	55 000	33 000	95 000
Dividends	0	0	400 000	400 000
Other Current Debt	3 000	2 000	0	0
Total Current Debt	372 000	247 000	615 000	848 000
Total Equity and Debt	11 579 000	10 479 000	10 881 000	11 659 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,11 %	16,66 %	15,08 %	35,43 %
Debt-to-Equity Ratio	2,25	2,58	3,31	3,46
Operating Profit Margin	61,37 %	58,13 %	52,78 %	72,05 %
Current Ratio	0,75	0,94	0,44	0,84
Quick Ratio	0,75	0,94	0,44	0,84
Equity Ratio	0,3	0,27	0,22	0,21
Gross Profit Margin	100 %	100 %	93,78 %	100 %