BJØRNDAL BYGG OG EIENDOM AS

4560 VANSE

Finances

Share Ownership

Return on Equity

−3,26 %

Current Ratio

0,11

Debt-to-Equity Ratio

−3,89

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 024 000	832 000	876 000	708 000
Net Income	93 000	64 000	69 000	20 000
Total Assets	11 443 000	13 283 000	11 110 000	12 156 000
Total Equity	−2 857 000	−2 950 000	−3 014 000	−3 083 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 024 000	832 000	876 000	708 000
Expenditure	410 000	393 000	440 000	320 000
Operating Profit	614 000	438 000	436 000	388 000
Financial Income	0	0	0	0
Financial Costs	521 000	374 000	367 000	367 000
Financial Balance	−521 000	−374 000	−367 000	−367 000
Earnings Before Tax	93 000	64 000	69 000	20 000
Tax	0	0	0	0
Net Income	93 000	64 000	69 000	20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 105 000	13 090 000	10 916 000	11 845 000
Total Current Assets	338 000	193 000	194 000	311 000
Total Assets	11 443 000	13 283 000	11 110 000	12 156 000
Total Retained Equity	−2 957 000	−3 050 000	−3 114 000	−3 183 000
Total Equity	−2 857 000	−2 950 000	−3 014 000	−3 083 000
Total Long-Term Debt	11 121 000	11 388 000	11 516 000	12 671 000
Total Current Debt	3 179 000	4 845 000	2 608 000	2 568 000
Total Equity and Debt	11 443 000	13 283 000	11 110 000	12 156 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 024 000	832 000	876 000	708 000
Revenue	1 024 000	832 000	876 000	708 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	145 000	259 000	286 000	219 000
Impairment	0	0	0	0
Expenditure	410 000	393 000	440 000	320 000
Operating Profit	614 000	438 000	436 000	388 000
Financial Income	0	0	0	0
Financial Costs	521 000	374 000	367 000	367 000
Financial Balance	−521 000	−374 000	−367 000	−367 000
Dividends	0	0	0	0
Net Income	93 000	64 000	69 000	20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 105 000	13 090 000	10 916 000	11 845 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 105 000	13 090 000	10 916 000	11 845 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 105 000	13 090 000	10 916 000	11 845 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	220 000	7 000	151 000	124 000
Total Current Assets	338 000	193 000	194 000	311 000
Total Assets	11 443 000	13 283 000	11 110 000	12 156 000
Total Equity	−2 857 000	−2 950 000	−3 014 000	−3 083 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 121 000	11 388 000	11 516 000	12 671 000
Creditors	2 304 000	2 348 000	2 387 000	2 390 000
Unpaid Taxes	209 000	153 000	168 000	37 000
Dividends	0	0	0	0
Other Current Debt	183 000	145 000	52 000	142 000
Total Current Debt	3 179 000	4 845 000	2 608 000	2 568 000
Total Equity and Debt	11 443 000	13 283 000	11 110 000	12 156 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,26 %	−2,17 %	−2,29 %	−0,65 %
Debt-to-Equity Ratio	−3,89	−3,86	−3,82	−4,11
Operating Profit Margin	59,96 %	52,64 %	49,77 %	54,8 %
Current Ratio	0,11	0,04	0,07	0,12
Quick Ratio	0,11	0,04	0,07	0,12
Equity Ratio	−0,25	−0,22	−0,27	−0,25
Gross Profit Margin	100 %	100 %	100 %	100 %