BJØRNAR EIENDOM AS

3221 SANDEFJORD

Finances

Return on Equity

11,63 %

Current Ratio

0,17

Debt-to-Equity Ratio

4,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 025 000	1 677 000	10 614 000	2 399 000
Net Income	729 000	−234 000	1 571 000	164 000
Total Assets	33 384 000	33 313 000	15 739 000	19 538 000
Total Equity	6 270 000	2 275 000	3 272 000	1 915 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 025 000	1 677 000	10 614 000	2 399 000
Expenditure	1 242 000	1 288 000	8 205 000	1 426 000
Operating Profit	1 784 000	389 000	2 410 000	973 000
Financial Income	14 000	4 000	3 000	0
Financial Costs	976 000	693 000	399 000	763 000
Financial Balance	−962 000	−689 000	−396 000	−763 000
Earnings Before Tax	821 000	−300 000	2 014 000	210 000
Tax	92 000	−66 000	443 000	46 000
Net Income	729 000	−234 000	1 571 000	164 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 350 000	33 167 000	13 441 000	19 342 000
Total Current Assets	34 000	146 000	2 298 000	197 000
Total Assets	33 384 000	33 313 000	15 739 000	19 538 000
Total Retained Equity	4 320 000	575 000	1 572 000	215 000
Total Equity	6 270 000	2 275 000	3 272 000	1 915 000
Total Long-Term Debt	26 912 000	30 933 000	9 752 000	17 488 000
Total Current Debt	202 000	105 000	2 716 000	136 000
Total Equity and Debt	33 384 000	33 313 000	15 739 000	19 538 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 025 000	1 677 000	10 614 000	2 399 000
Revenue	3 025 000	1 677 000	10 614 000	2 399 000
Cost of Goods Sold	0	0	53 000	507 000
Salary Costs	0	0	0	0
Depreciation	621 000	355 000	9 000	298 000
Impairment	0	0	0	0
Expenditure	1 242 000	1 288 000	8 205 000	1 426 000
Operating Profit	1 784 000	389 000	2 410 000	973 000
Financial Income	14 000	4 000	3 000	0
Financial Costs	976 000	693 000	399 000	763 000
Financial Balance	−962 000	−689 000	−396 000	−763 000
Dividends	0	0	0	0
Net Income	729 000	−234 000	1 571 000	164 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	308 000
Real Eastate	30 802 000	31 260 000	11 533 000	17 116 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	25 000	0	0	9 000
Total Tangible Assets	30 827 000	31 260 000	11 533 000	17 126 000
Total Fiancial Fixed Assets	2 523 000	1 908 000	1 908 000	1 908 000
Total Fixed Assets	33 350 000	33 167 000	13 441 000	19 342 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	24 000	889 000	167 000
Total Current Assets	34 000	146 000	2 298 000	197 000
Total Assets	33 384 000	33 313 000	15 739 000	19 538 000
Total Equity	6 270 000	2 275 000	3 272 000	1 915 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	26 912 000	30 933 000	9 752 000	17 488 000
Creditors	8 000	42 000	2 691 000	38 000
Unpaid Taxes	106 000	0	0	26 000
Dividends	0	0	0	0
Other Current Debt	88 000	64 000	25 000	72 000
Total Current Debt	202 000	105 000	2 716 000	136 000
Total Equity and Debt	33 384 000	33 313 000	15 739 000	19 538 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,63 %	−10,29 %	48,01 %	8,56 %
Debt-to-Equity Ratio	4,29	13,6	2,98	9,13
Operating Profit Margin	58,98 %	23,2 %	22,71 %	40,56 %
Current Ratio	0,17	1,39	0,85	1,45
Quick Ratio	0,17	1,39	0,85	1,45
Equity Ratio	0,19	0,07	0,21	0,1
Gross Profit Margin	100 %	100 %	99,5 %	78,87 %