BJØRNSTJERNE EIENDOM AS

0160 OSLO

Finances

Share Ownership

Return on Equity

158,41 %

Current Ratio

0,75

Debt-to-Equity Ratio

12,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 649 000	8 734 000	10 957 000	8 115 000
Net Income	3 420 000	4 642 000	3 519 000	5 275 000
Total Assets	35 339 000	39 819 000	37 231 000	37 036 000
Total Equity	2 159 000	3 369 000	3 661 000	3 641 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 649 000	8 734 000	10 957 000	8 115 000
Expenditure	3 203 000	1 915 000	5 230 000	118 000
Operating Profit	5 445 000	6 819 000	5 727 000	7 997 000
Financial Income	20 000	4 000	6 000	16 000
Financial Costs	1 080 000	863 000	1 221 000	1 250 000
Financial Balance	−1 060 000	−859 000	−1 215 000	−1 234 000
Earnings Before Tax	4 385 000	5 960 000	4 512 000	6 763 000
Tax	965 000	1 318 000	993 000	1 488 000
Net Income	3 420 000	4 642 000	3 519 000	5 275 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 554 000	32 917 000	34 334 000	32 709 000
Total Current Assets	4 785 000	6 902 000	2 897 000	4 327 000
Total Assets	35 339 000	39 819 000	37 231 000	37 036 000
Total Retained Equity	1 259 000	2 469 000	2 761 000	2 741 000
Total Equity	2 159 000	3 369 000	3 661 000	3 641 000
Total Long-Term Debt	26 774 000	29 671 000	27 926 000	22 753 000
Total Current Debt	6 406 000	6 778 000	5 644 000	10 642 000
Total Equity and Debt	35 339 000	39 819 000	37 231 000	37 036 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 649 000	8 734 000	10 957 000	8 115 000
Other Income	0	0	0	0
Revenue	8 649 000	8 734 000	10 957 000	8 115 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	2 652 000	1 483 000	907 000	907 000
Impairment	0	0	0	0
Expenditure	3 203 000	1 915 000	5 230 000	118 000
Operating Profit	5 445 000	6 819 000	5 727 000	7 997 000
Financial Income	20 000	4 000	6 000	16 000
Financial Costs	1 080 000	863 000	1 221 000	1 250 000
Financial Balance	−1 060 000	−859 000	−1 215 000	−1 234 000
Dividends	0	0	0	0
Net Income	3 420 000	4 642 000	3 519 000	5 275 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	289 000	0	0	0
Real Eastate	30 265 000	32 917 000	34 334 000	32 709 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	30 265 000	32 917 000	34 334 000	32 709 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	30 554 000	32 917 000	34 334 000	32 709 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 572 000	6 245 000	0	0
Total Current Assets	4 785 000	6 902 000	2 897 000	4 327 000
Total Assets	35 339 000	39 819 000	37 231 000	37 036 000
Total Equity	2 159 000	3 369 000	3 661 000	3 641 000
Short-Term Group Debt	5 937 000	6 324 000	4 487 000	7 670 000
Total Long-Term Debt	26 774 000	29 671 000	27 926 000	22 753 000
Creditors	265 000	232 000	30 000	50 000
Unpaid Taxes	0	0	656 000	482 000
Dividends	0	0	0	0
Other Current Debt	205 000	222 000	471 000	2 441 000
Total Current Debt	6 406 000	6 778 000	5 644 000	10 642 000
Total Equity and Debt	35 339 000	39 819 000	37 231 000	37 036 000

Financial indicators	2022	2021	2020	2019
Return on Equity	158,41 %	137,79 %	96,12 %	144,88 %
Debt-to-Equity Ratio	12,4	8,81	7,63	6,25
Operating Profit Margin	62,96 %	78,07 %	52,27 %	98,55 %
Current Ratio	0,75	1,02	0,51	0,41
Quick Ratio	0,75	1,02	0,51	0,41
Equity Ratio	0,06	0,08	0,1	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %