BJØRNKOLLEN BORETTSLAG

9017 TROMSØ

Finances

Share Ownership

Return on Equity

10,21 %

Current Ratio

6,1

Debt-to-Equity Ratio

2,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	719 000	667 000	685 000	698 000
Net Income	299 000	291 000	103 000	195 000
Total Assets	11 437 000	11 335 000	11 290 000	11 421 000
Total Equity	2 928 000	2 629 000	2 338 000	2 235 000

Income (NOK)	2022	2021	2020	2019
Revenue	719 000	667 000	685 000	698 000
Expenditure	277 000	290 000	471 000	351 000
Operating Profit	442 000	377 000	213 000	347 000
Financial Income	9 000	2 000	3 000	6 000
Financial Costs	153 000	87 000	113 000	158 000
Financial Balance	−144 000	−85 000	−110 000	−152 000
Earnings Before Tax	442 000	377 000	213 000	347 000
Tax	0	0	0	0
Net Income	299 000	291 000	103 000	195 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 912 000	10 900 000	10 869 000	10 866 000
Total Current Assets	525 000	435 000	421 000	555 000
Total Assets	11 437 000	11 335 000	11 290 000	11 421 000
Total Retained Equity	2 628 000	2 338 000	2 235 000	2 039 000
Total Equity	2 928 000	2 629 000	2 338 000	2 235 000
Total Long-Term Debt	8 424 000	8 638 000	8 881 000	9 117 000
Total Current Debt	86 000	68 000	70 000	69 000
Total Equity and Debt	11 437 000	11 335 000	11 290 000	11 421 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	719 000	667 000	685 000	698 000
Revenue	719 000	667 000	685 000	698 000
Cost of Goods Sold	0	0	0	0
Salary Costs	22 000	22 000	17 000	17 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	277 000	290 000	471 000	351 000
Operating Profit	442 000	377 000	213 000	347 000
Financial Income	9 000	2 000	3 000	6 000
Financial Costs	153 000	87 000	113 000	158 000
Financial Balance	−144 000	−85 000	−110 000	−152 000
Dividends	0	0	0	0
Net Income	299 000	291 000	103 000	195 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 560 000	10 560 000	10 560 000	10 560 000
Machinery and Plant Facilities	11 000	11 000	11 000	11 000
Fixtures	0	0	0	0
Total Tangible Assets	10 571 000	10 571 000	10 571 000	10 571 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 912 000	10 900 000	10 869 000	10 866 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	485 000	398 000	381 000	522 000
Total Current Assets	525 000	435 000	421 000	555 000
Total Assets	11 437 000	11 335 000	11 290 000	11 421 000
Total Equity	2 928 000	2 629 000	2 338 000	2 235 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 424 000	8 638 000	8 881 000	9 117 000
Creditors	36 000	28 000	31 000	25 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	50 000	40 000	39 000	44 000
Total Current Debt	86 000	68 000	70 000	69 000
Total Equity and Debt	11 437 000	11 335 000	11 290 000	11 421 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,21 %	11,07 %	4,41 %	8,72 %
Debt-to-Equity Ratio	2,88	3,29	3,8	4,08
Operating Profit Margin	61,47 %	56,52 %	31,09 %	49,71 %
Current Ratio	6,1	6,4	6,01	8,04
Quick Ratio	6,1	6,4	6,01	8,04
Equity Ratio	0,26	0,23	0,21	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %