BIRKEBEINERVEIEN AS

2318 HAMAR

Finances

Share Ownership

Return on Equity

13,17 %

Current Ratio

0,66

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 250 000	1 710 000	2 674 000	2 821 000
Net Income	969 000	352 000	1 202 000	1 198 000
Total Assets	10 262 000	9 844 000	11 026 000	10 773 000
Total Equity	7 358 000	8 389 000	8 537 000	8 850 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 250 000	1 710 000	2 674 000	2 821 000
Expenditure	1 023 000	1 265 000	1 155 000	1 277 000
Operating Profit	1 227 000	445 000	1 520 000	1 544 000
Financial Income	15 000	6 000	22 000	22 000
Financial Costs	0	0	1 000	30 000
Financial Balance	15 000	6 000	21 000	−8 000
Earnings Before Tax	1 243 000	451 000	1 541 000	1 536 000
Tax	273 000	99 000	339 000	338 000
Net Income	969 000	352 000	1 202 000	1 198 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 498 000	8 805 000	8 961 000	9 256 000
Total Current Assets	1 764 000	1 039 000	2 065 000	1 517 000
Total Assets	10 262 000	9 844 000	11 026 000	10 773 000
Total Retained Equity	2 858 000	3 889 000	4 037 000	4 350 000
Total Equity	7 358 000	8 389 000	8 537 000	8 850 000
Total Long-Term Debt	235 000	231 000	264 000	274 000
Total Current Debt	2 669 000	1 224 000	2 225 000	1 649 000
Total Equity and Debt	10 262 000	9 844 000	11 026 000	10 773 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 250 000	1 710 000	2 674 000	2 821 000
Revenue	2 250 000	1 710 000	2 674 000	2 821 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	306 000	299 000	296 000	290 000
Impairment	0	0	0	0
Expenditure	1 023 000	1 265 000	1 155 000	1 277 000
Operating Profit	1 227 000	445 000	1 520 000	1 544 000
Financial Income	15 000	6 000	22 000	22 000
Financial Costs	0	0	1 000	30 000
Financial Balance	15 000	6 000	21 000	−8 000
Dividends	2 000 000	500 000	1 515 000	1 003 000
Net Income	969 000	352 000	1 202 000	1 198 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 377 000	8 669 000	8 961 000	9 256 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	121 000	136 000	0	0
Total Tangible Assets	8 498 000	8 805 000	8 961 000	9 256 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 498 000	8 805 000	8 961 000	9 256 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	17 000	785 000	544 000	498 000
Total Current Assets	1 764 000	1 039 000	2 065 000	1 517 000
Total Assets	10 262 000	9 844 000	11 026 000	10 773 000
Total Equity	7 358 000	8 389 000	8 537 000	8 850 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	235 000	231 000	264 000	274 000
Creditors	76 000	200 000	18 000	38 000
Unpaid Taxes	5 000	0	12 000	0
Dividends	2 000 000	500 000	1 515 000	1 003 000
Other Current Debt	318 000	391 000	331 000	291 000
Total Current Debt	2 669 000	1 224 000	2 225 000	1 649 000
Total Equity and Debt	10 262 000	9 844 000	11 026 000	10 773 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,17 %	4,2 %	14,08 %	13,54 %
Debt-to-Equity Ratio	0,03	0,03	0,03	0,03
Operating Profit Margin	54,53 %	26,02 %	56,84 %	54,73 %
Current Ratio	0,66	0,85	0,93	0,92
Quick Ratio	0,66	0,85	0,93	0,92
Equity Ratio	0,72	0,85	0,77	0,82
Gross Profit Margin	100 %	100 %	100 %	100 %