BJØRN BORGERSEN EIENDOM AS

3300 HOKKSUND

Finances

Share Ownership

Return on Equity

25,11 %

Current Ratio

0,08

Debt-to-Equity Ratio

5,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 546 000	2 292 000	2 197 000	2 304 000
Net Income	387 000	418 000	684 000	408 000
Total Assets	18 334 000	17 972 000	17 842 000	14 372 000
Total Equity	1 541 000	1 444 000	1 545 000	1 416 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 546 000	2 292 000	2 197 000	2 304 000
Expenditure	1 561 000	1 349 000	952 000	1 480 000
Operating Profit	985 000	943 000	1 245 000	824 000
Financial Income	0	0	1 000	0
Financial Costs	490 000	407 000	369 000	302 000
Financial Balance	−490 000	−407 000	−368 000	−302 000
Earnings Before Tax	496 000	536 000	878 000	523 000
Tax	109 000	118 000	193 000	115 000
Net Income	387 000	418 000	684 000	408 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 714 000	17 664 000	17 598 000	14 028 000
Total Current Assets	620 000	309 000	244 000	344 000
Total Assets	18 334 000	17 972 000	17 842 000	14 372 000
Total Retained Equity	1 230 000	1 133 000	1 234 000	1 105 000
Total Equity	1 541 000	1 444 000	1 545 000	1 416 000
Total Long-Term Debt	8 747 000	9 817 000	10 182 000	6 344 000
Total Current Debt	8 046 000	6 711 000	6 114 000	6 613 000
Total Equity and Debt	18 334 000	17 972 000	17 842 000	14 372 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 546 000	2 292 000	2 197 000	2 304 000
Revenue	2 546 000	2 292 000	2 197 000	2 304 000
Cost of Goods Sold	0	0	0	0
Salary Costs	49 000	114 000	78 000	185 000
Depreciation	27 000	27 000	27 000	47 000
Impairment	0	0	0	0
Expenditure	1 561 000	1 349 000	952 000	1 480 000
Operating Profit	985 000	943 000	1 245 000	824 000
Financial Income	0	0	1 000	0
Financial Costs	490 000	407 000	369 000	302 000
Financial Balance	−490 000	−407 000	−368 000	−302 000
Dividends	200 000	500 000	500 000	400 000
Net Income	387 000	418 000	684 000	408 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	57 000	60 000	64 000	68 000
Real Eastate	17 657 000	17 603 000	17 534 000	13 959 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	17 657 000	17 603 000	17 534 000	13 959 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 714 000	17 664 000	17 598 000	14 028 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	519 000	176 000	115 000	296 000
Total Current Assets	620 000	309 000	244 000	344 000
Total Assets	18 334 000	17 972 000	17 842 000	14 372 000
Total Equity	1 541 000	1 444 000	1 545 000	1 416 000
Short-Term Group Debt	6 516 000	5 976 000	5 385 000	5 522 000
Total Long-Term Debt	8 747 000	9 817 000	10 182 000	6 344 000
Creditors	52 000	49 000	45 000	7 000
Unpaid Taxes	1 000	6 000	1 000	2 000
Dividends	200 000	500 000	500 000	400 000
Other Current Debt	1 197 000	73 000	10 000	566 000
Total Current Debt	8 046 000	6 711 000	6 114 000	6 613 000
Total Equity and Debt	18 334 000	17 972 000	17 842 000	14 372 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,11 %	28,95 %	44,27 %	28,81 %
Debt-to-Equity Ratio	5,68	6,8	6,59	4,48
Operating Profit Margin	38,69 %	41,14 %	56,67 %	35,76 %
Current Ratio	0,08	0,05	0,04	0,05
Quick Ratio	0,08	0,05	0,04	0,05
Equity Ratio	0,08	0,08	0,09	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %