BJØLSETGRENDA EIENDOM AS

2411 ELVERUM

Finances

Share Ownership

Return on Equity

30,11 %

Current Ratio

19,11

Debt-to-Equity Ratio

2,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	142 000	142 000	135 000	137 000
Net Income	53 000	42 000	43 000	60 000
Total Assets	659 000	664 000	685 000	677 000
Total Equity	176 000	123 000	80 000	38 000

Income (NOK)	2022	2021	2020	2019
Revenue	142 000	142 000	135 000	137 000
Expenditure	68 000	79 000	70 000	61 000
Operating Profit	74 000	63 000	65 000	76 000
Financial Income	3 000	2 000	2 000	3 000
Financial Costs	8 000	11 000	13 000	14 000
Financial Balance	−5 000	−9 000	−11 000	−11 000
Earnings Before Tax	69 000	54 000	55 000	65 000
Tax	15 000	12 000	12 000	5 000
Net Income	53 000	42 000	43 000	60 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	487 000	504 000	521 000	539 000
Total Current Assets	172 000	160 000	164 000	138 000
Total Assets	659 000	664 000	685 000	677 000
Total Retained Equity	1 000	−52 000	−95 000	−137 000
Total Equity	176 000	123 000	80 000	38 000
Total Long-Term Debt	475 000	529 000	582 000	634 000
Total Current Debt	9 000	12 000	22 000	5 000
Total Equity and Debt	659 000	664 000	685 000	677 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	142 000	142 000	135 000	137 000
Revenue	142 000	142 000	135 000	137 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	17 000	17 000	17 000	20 000
Impairment	0	0	0	0
Expenditure	68 000	79 000	70 000	61 000
Operating Profit	74 000	63 000	65 000	76 000
Financial Income	3 000	2 000	2 000	3 000
Financial Costs	8 000	11 000	13 000	14 000
Financial Balance	−5 000	−9 000	−11 000	−11 000
Dividends	0	0	0	0
Net Income	53 000	42 000	43 000	60 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	499 000	516 000	533 000	551 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	499 000	516 000	533 000	551 000
Total Fiancial Fixed Assets	−12 000	−12 000	−12 000	−12 000
Total Fixed Assets	487 000	504 000	521 000	539 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	164 000	152 000	156 000	131 000
Total Current Assets	172 000	160 000	164 000	138 000
Total Assets	659 000	664 000	685 000	677 000
Total Equity	176 000	123 000	80 000	38 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	475 000	529 000	582 000	634 000
Creditors	−7 000	0	10 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	9 000	12 000	22 000	5 000
Total Equity and Debt	659 000	664 000	685 000	677 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,11 %	34,15 %	53,75 %	157,89 %
Debt-to-Equity Ratio	2,7	4,3	7,28	16,68
Operating Profit Margin	52,11 %	44,37 %	48,15 %	55,47 %
Current Ratio	19,11	13,33	7,45	27,6
Quick Ratio	19,11	13,33	7,45	27,6
Equity Ratio	0,27	0,19	0,12	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %