BJØLSTAD EIENDOM AS

1671 KRÅKERØY

Finances

Share Ownership

Return on Equity

60,45 %

Current Ratio

0,24

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	35 762 000	7 013 000	3 314 000	3 350 000
Net Income	25 564 000	2 808 000	147 000	−51 000
Total Assets	61 850 000	53 562 000	59 264 000	47 619 000
Total Equity	42 290 000	16 727 000	13 918 000	12 212 000

Income (NOK)	2022	2021	2020	2019
Revenue	35 762 000	7 013 000	3 314 000	3 350 000
Expenditure	2 594 000	2 849 000	2 533 000	2 710 000
Operating Profit	33 168 000	4 164 000	780 000	639 000
Financial Income	23 000	24 000	26 000	25 000
Financial Costs	418 000	584 000	648 000	729 000
Financial Balance	−395 000	−560 000	−622 000	−704 000
Earnings Before Tax	32 774 000	3 603 000	158 000	−65 000
Tax	7 210 000	795 000	12 000	−14 000
Net Income	25 564 000	2 808 000	147 000	−51 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	58 490 000	50 233 000	54 617 000	40 527 000
Total Current Assets	3 361 000	3 330 000	4 647 000	7 092 000
Total Assets	61 850 000	53 562 000	59 264 000	47 619 000
Total Retained Equity	29 809 000	4 245 000	1 437 000	1 290 000
Total Equity	42 290 000	16 727 000	13 918 000	12 212 000
Total Long-Term Debt	5 780 000	26 995 000	44 152 000	33 284 000
Total Current Debt	13 780 000	9 840 000	1 193 000	2 123 000
Total Equity and Debt	61 850 000	53 562 000	59 264 000	47 619 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	602 000	3 314 000	0
Other Income	35 762 000	6 411 000	0	3 350 000
Revenue	35 762 000	7 013 000	3 314 000	3 350 000
Cost of Goods Sold	18 000	20 000	1 000	0
Salary Costs	792 000	690 000	695 000	886 000
Depreciation	652 000	631 000	672 000	671 000
Impairment	0	0	0	0
Expenditure	2 594 000	2 849 000	2 533 000	2 710 000
Operating Profit	33 168 000	4 164 000	780 000	639 000
Financial Income	23 000	24 000	26 000	25 000
Financial Costs	418 000	584 000	648 000	729 000
Financial Balance	−395 000	−560 000	−622 000	−704 000
Dividends	0	0	0	0
Net Income	25 564 000	2 808 000	147 000	−51 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	129 000	17 000
Real Eastate	58 093 000	50 226 000	52 919 000	38 603 000
Machinery and Plant Facilities	0	0	1 559 000	1 880 000
Fixtures	397 000	6 000	10 000	27 000
Total Tangible Assets	58 490 000	50 233 000	54 488 000	40 510 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	58 490 000	50 233 000	54 617 000	40 527 000
Stock	0	0	0	0
Total Investments	0	3 000 000	2 000 000	2 000 000
Cash, Bank	2 829 000	169 000	165 000	3 027 000
Total Current Assets	3 361 000	3 330 000	4 647 000	7 092 000
Total Assets	61 850 000	53 562 000	59 264 000	47 619 000
Total Equity	42 290 000	16 727 000	13 918 000	12 212 000
Short-Term Group Debt	9 222 000	8 622 000	0	0
Total Long-Term Debt	5 780 000	26 995 000	44 152 000	33 284 000
Creditors	177 000	7 000	407 000	135 000
Unpaid Taxes	49 000	52 000	29 000	34 000
Dividends	0	0	0	0
Other Current Debt	2 657 000	739 000	194 000	1 585 000
Total Current Debt	13 780 000	9 840 000	1 193 000	2 123 000
Total Equity and Debt	61 850 000	53 562 000	59 264 000	47 619 000

Financial indicators	2022	2021	2020	2019
Return on Equity	60,45 %	16,79 %	1,06 %	−0,42 %
Debt-to-Equity Ratio	0,14	1,61	3,17	2,73
Operating Profit Margin	92,75 %	59,38 %	23,54 %	19,07 %
Current Ratio	0,24	0,34	3,9	3,34
Quick Ratio	0,24	0,34	3,9	3,34
Equity Ratio	0,68	0,31	0,23	0,26
Gross Profit Margin	99,95 %	99,71 %	99,97 %	100 %