BAJ EIENDOM AS

0694 OSLO

Finances

Share Ownership

Return on Equity

10,31 %

Current Ratio

0,88

Debt-to-Equity Ratio

5,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 135 000	3 572 000	4 481 000	3 306 000
Net Income	610 000	627 000	1 806 000	847 000
Total Assets	42 189 000	40 313 000	41 082 000	41 037 000
Total Equity	5 916 000	4 650 000	4 024 000	3 875 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 135 000	3 572 000	4 481 000	3 306 000
Expenditure	3 096 000	2 672 000	1 906 000	1 622 000
Operating Profit	1 038 000	900 000	2 574 000	1 684 000
Financial Income	869 000	698 000	734 000	740 000
Financial Costs	1 124 000	794 000	993 000	1 338 000
Financial Balance	−255 000	−96 000	−259 000	−598 000
Earnings Before Tax	782 000	803 000	2 315 000	1 086 000
Tax	172 000	177 000	509 000	239 000
Net Income	610 000	627 000	1 806 000	847 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 662 000	40 117 000	38 389 000	40 342 000
Total Current Assets	1 527 000	195 000	2 693 000	695 000
Total Assets	42 189 000	40 313 000	41 082 000	41 037 000
Total Retained Equity	3 654 000	3 044 000	2 418 000	2 269 000
Total Equity	5 916 000	4 650 000	4 024 000	3 875 000
Total Long-Term Debt	34 545 000	34 780 000	36 004 000	36 312 000
Total Current Debt	1 729 000	882 000	1 054 000	850 000
Total Equity and Debt	42 189 000	40 313 000	41 082 000	41 037 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 135 000	3 572 000	4 481 000	3 306 000
Revenue	4 135 000	3 572 000	4 481 000	3 306 000
Cost of Goods Sold	930 000	1 243 000	714 000	887 000
Salary Costs	0	0	1 000	0
Depreciation	1 096 000	762 000	529 000	395 000
Impairment	0	0	0	0
Expenditure	3 096 000	2 672 000	1 906 000	1 622 000
Operating Profit	1 038 000	900 000	2 574 000	1 684 000
Financial Income	869 000	698 000	734 000	740 000
Financial Costs	1 124 000	794 000	993 000	1 338 000
Financial Balance	−255 000	−96 000	−259 000	−598 000
Dividends	0	0	0	0
Net Income	610 000	627 000	1 806 000	847 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	19 387 000	16 163 000	15 332 000	15 695 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	19 387 000	16 163 000	15 332 000	15 695 000
Total Fiancial Fixed Assets	21 275 000	23 954 000	23 056 000	24 648 000
Total Fixed Assets	40 662 000	40 117 000	38 389 000	40 342 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	137 000	66 000	1 112 000	390 000
Total Current Assets	1 527 000	195 000	2 693 000	695 000
Total Assets	42 189 000	40 313 000	41 082 000	41 037 000
Total Equity	5 916 000	4 650 000	4 024 000	3 875 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	34 545 000	34 780 000	36 004 000	36 312 000
Creditors	1 633 000	804 000	727 000	706 000
Unpaid Taxes	0	0	246 000	0
Dividends	0	0	0	0
Other Current Debt	96 000	78 000	82 000	144 000
Total Current Debt	1 729 000	882 000	1 054 000	850 000
Total Equity and Debt	42 189 000	40 313 000	41 082 000	41 037 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,31 %	13,48 %	44,88 %	21,86 %
Debt-to-Equity Ratio	5,84	7,48	8,95	9,37
Operating Profit Margin	25,1 %	25,2 %	57,44 %	50,94 %
Current Ratio	0,88	0,22	2,56	0,82
Quick Ratio	0,88	0,22	2,56	0,82
Equity Ratio	0,14	0,12	0,1	0,09
Gross Profit Margin	77,51 %	65,2 %	84,07 %	73,17 %