BJØRNULF EIENDOM AS

1607 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

14,83 %

Current Ratio

1,69

Debt-to-Equity Ratio

−1,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 264 000	2 164 000	2 064 000	2 335 000
Net Income	−1 347 000	133 000	−435 000	48 000
Total Assets	1 255 000	1 099 000	690 000	1 113 000
Total Equity	−9 086 000	−7 739 000	−7 872 000	−7 437 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 264 000	2 164 000	2 064 000	2 335 000
Expenditure	3 126 000	1 723 000	2 132 000	1 901 000
Operating Profit	−862 000	440 000	−69 000	434 000
Financial Income	23 000	19 000	18 000	21 000
Financial Costs	508 000	326 000	384 000	407 000
Financial Balance	−485 000	−307 000	−366 000	−386 000
Earnings Before Tax	−1 347 000	133 000	−435 000	48 000
Tax	0	0	0	0
Net Income	−1 347 000	133 000	−435 000	48 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	680 000	197 000	0	0
Total Current Assets	576 000	901 000	690 000	1 113 000
Total Assets	1 255 000	1 099 000	690 000	1 113 000
Total Retained Equity	−9 189 000	−7 842 000	−7 975 000	−7 540 000
Total Equity	−9 086 000	−7 739 000	−7 872 000	−7 437 000
Total Long-Term Debt	10 000 000	8 378 000	8 378 000	8 378 000
Total Current Debt	341 000	460 000	184 000	173 000
Total Equity and Debt	1 255 000	1 099 000	690 000	1 113 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 264 000	2 164 000	2 064 000	2 335 000
Revenue	2 264 000	2 164 000	2 064 000	2 335 000
Cost of Goods Sold	0	0	0	0
Salary Costs	606 000	552 000	544 000	822 000
Depreciation	29 000	5 000	0	0
Impairment	0	0	0	0
Expenditure	3 126 000	1 723 000	2 132 000	1 901 000
Operating Profit	−862 000	440 000	−69 000	434 000
Financial Income	23 000	19 000	18 000	21 000
Financial Costs	508 000	326 000	384 000	407 000
Financial Balance	−485 000	−307 000	−366 000	−386 000
Dividends	0	0	0	0
Net Income	−1 347 000	133 000	−435 000	48 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	680 000	197 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	680 000	197 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	680 000	197 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	517 000	665 000	610 000	1 014 000
Total Current Assets	576 000	901 000	690 000	1 113 000
Total Assets	1 255 000	1 099 000	690 000	1 113 000
Total Equity	−9 086 000	−7 739 000	−7 872 000	−7 437 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 000 000	8 378 000	8 378 000	8 378 000
Creditors	295 000	333 000	60 000	29 000
Unpaid Taxes	33 000	30 000	26 000	32 000
Dividends	0	0	0	0
Other Current Debt	13 000	97 000	98 000	112 000
Total Current Debt	341 000	460 000	184 000	173 000
Total Equity and Debt	1 255 000	1 099 000	690 000	1 113 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,83 %	−1,72 %	5,53 %	−0,65 %
Debt-to-Equity Ratio	−1,1	−1,08	−1,06	−1,13
Operating Profit Margin	−38,07 %	20,33 %	−3,34 %	18,59 %
Current Ratio	1,69	1,96	3,75	6,43
Quick Ratio	1,69	1,96	3,75	6,43
Equity Ratio	−7,24	−7,04	−11,41	−6,68
Gross Profit Margin	100 %	100 %	100 %	100 %