BURMEISTER EIENDOM AS

2020 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

12,32 %

Current Ratio

0,31

Debt-to-Equity Ratio

3,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	854 000	885 000	864 000	845 000
Net Income	177 000	267 000	325 000	181 000
Total Assets	5 959 000	5 618 000	5 456 000	5 562 000
Total Equity	1 437 000	1 260 000	993 000	668 000

Income (NOK)	2022	2021	2020	2019
Revenue	854 000	885 000	864 000	845 000
Expenditure	470 000	385 000	282 000	396 000
Operating Profit	384 000	500 000	582 000	450 000
Financial Income	0	0	0	0
Financial Costs	156 000	158 000	165 000	217 000
Financial Balance	−156 000	−158 000	−165 000	−217 000
Earnings Before Tax	228 000	342 000	417 000	233 000
Tax	50 000	75 000	92 000	51 000
Net Income	177 000	267 000	325 000	181 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 920 000	5 461 000	5 432 000	5 530 000
Total Current Assets	39 000	157 000	24 000	31 000
Total Assets	5 959 000	5 618 000	5 456 000	5 562 000
Total Retained Equity	1 325 000	1 148 000	881 000	556 000
Total Equity	1 437 000	1 260 000	993 000	668 000
Total Long-Term Debt	4 396 000	4 155 000	4 427 000	4 756 000
Total Current Debt	126 000	203 000	36 000	138 000
Total Equity and Debt	5 959 000	5 618 000	5 456 000	5 562 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	10 000
Other Income	854 000	885 000	864 000	836 000
Revenue	854 000	885 000	864 000	845 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	127 000	112 000	115 000	115 000
Impairment	0	0	0	0
Expenditure	470 000	385 000	282 000	396 000
Operating Profit	384 000	500 000	582 000	450 000
Financial Income	0	0	0	0
Financial Costs	156 000	158 000	165 000	217 000
Financial Balance	−156 000	−158 000	−165 000	−217 000
Dividends	0	0	0	0
Net Income	177 000	267 000	325 000	181 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	55 000
Real Eastate	5 918 000	5 456 000	5 419 000	5 451 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 000	6 000	13 000	25 000
Total Tangible Assets	5 920 000	5 461 000	5 432 000	5 475 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 920 000	5 461 000	5 432 000	5 530 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	14 000	99 000	20 000	4 000
Total Current Assets	39 000	157 000	24 000	31 000
Total Assets	5 959 000	5 618 000	5 456 000	5 562 000
Total Equity	1 437 000	1 260 000	993 000	668 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 396 000	4 155 000	4 427 000	4 756 000
Creditors	20 000	146 000	−2 000	15 000
Unpaid Taxes	0	0	10 000	0
Dividends	0	0	0	0
Other Current Debt	74 000	58 000	28 000	122 000
Total Current Debt	126 000	203 000	36 000	138 000
Total Equity and Debt	5 959 000	5 618 000	5 456 000	5 562 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,32 %	21,19 %	32,73 %	27,1 %
Debt-to-Equity Ratio	3,06	3,3	4,46	7,12
Operating Profit Margin	44,96 %	56,5 %	67,36 %	53,25 %
Current Ratio	0,31	0,77	0,67	0,22
Quick Ratio	0,31	0,77	0,67	0,22
Equity Ratio	0,24	0,22	0,18	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %