BEMO EIENDOM AS

7054 RANHEIM

Finances

Share Ownership

Return on Equity

7,03 %

Current Ratio

14,15

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	320 000	300 000	240 000	305 000
Net Income	167 000	146 000	138 000	179 000
Total Assets	2 446 000	2 527 000	2 350 000	2 363 000
Total Equity	2 376 000	2 209 000	2 062 000	1 925 000

Income (NOK)	2022	2021	2020	2019
Revenue	320 000	300 000	240 000	305 000
Expenditure	138 000	112 000	64 000	75 000
Operating Profit	183 000	188 000	176 000	230 000
Financial Income	32 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	32 000	0	0	0
Earnings Before Tax	214 000	188 000	176 000	230 000
Tax	47 000	41 000	39 000	51 000
Net Income	167 000	146 000	138 000	179 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 767 000	2 076 000	1 993 000	1 243 000
Total Current Assets	679 000	451 000	357 000	1 120 000
Total Assets	2 446 000	2 527 000	2 350 000	2 363 000
Total Retained Equity	996 000	829 000	682 000	545 000
Total Equity	2 376 000	2 209 000	2 062 000	1 925 000
Total Long-Term Debt	22 000	23 000	21 000	20 000
Total Current Debt	48 000	296 000	267 000	418 000
Total Equity and Debt	2 446 000	2 527 000	2 350 000	2 363 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	320 000	300 000	240 000	305 000
Revenue	320 000	300 000	240 000	305 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	35 000	24 000	13 000	13 000
Impairment	0	0	0	0
Expenditure	138 000	112 000	64 000	75 000
Operating Profit	183 000	188 000	176 000	230 000
Financial Income	32 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	32 000	0	0	0
Dividends	0	0	0	0
Net Income	167 000	146 000	138 000	179 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	954 000	967 000	980 000	993 000
Machinery and Plant Facilities	75 000	97 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 029 000	1 064 000	980 000	993 000
Total Fiancial Fixed Assets	738 000	1 013 000	1 013 000	250 000
Total Fixed Assets	1 767 000	2 076 000	1 993 000	1 243 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	679 000	401 000	357 000	68 000
Total Current Assets	679 000	451 000	357 000	1 120 000
Total Assets	2 446 000	2 527 000	2 350 000	2 363 000
Total Equity	2 376 000	2 209 000	2 062 000	1 925 000
Short-Term Group Debt	0	257 000	229 000	418 000
Total Long-Term Debt	22 000	23 000	21 000	20 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	48 000	296 000	267 000	418 000
Total Equity and Debt	2 446 000	2 527 000	2 350 000	2 363 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,03 %	6,61 %	6,69 %	9,3 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,01
Operating Profit Margin	57,19 %	62,67 %	73,33 %	75,41 %
Current Ratio	14,15	1,52	1,34	2,68
Quick Ratio	14,15	1,52	1,34	2,68
Equity Ratio	0,97	0,87	0,88	0,81
Gross Profit Margin	100 %	100 %	100 %	100 %