BJØRNSTAD INVEST AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

2,07 %

Current Ratio

−43

Debt-to-Equity Ratio

0,89

Key figures (NOK)	2022	2021	2020	2019
Revenue	650 000	423 000	750 000	773 000
Net Income	74 000	3 000	39 000	82 000
Total Assets	6 762 000	6 942 000	7 174 000	7 115 000
Total Equity	3 579 000	3 505 000	3 502 000	3 163 000

Income (NOK)	2022	2021	2020	2019
Revenue	650 000	423 000	750 000	773 000
Expenditure	449 000	393 000	484 000	556 000
Operating Profit	202 000	31 000	265 000	217 000
Financial Income	4 000	79 000	8 000	22 000
Financial Costs	111 000	107 000	233 000	138 000
Financial Balance	−107 000	−28 000	−225 000	−116 000
Earnings Before Tax	94 000	3 000	40 000	100 000
Tax	21 000	0	1 000	18 000
Net Income	74 000	3 000	39 000	82 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 719 000	6 840 000	6 961 000	7 082 000
Total Current Assets	43 000	102 000	213 000	34 000
Total Assets	6 762 000	6 942 000	7 174 000	7 115 000
Total Retained Equity	279 000	205 000	202 000	163 000
Total Equity	3 579 000	3 505 000	3 502 000	3 163 000
Total Long-Term Debt	3 184 000	3 296 000	3 647 000	3 834 000
Total Current Debt	−1 000	140 000	24 000	118 000
Total Equity and Debt	6 762 000	6 942 000	7 174 000	7 115 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 000	89 000	150 000	348 000
Other Income	645 000	334 000	600 000	426 000
Revenue	650 000	423 000	750 000	773 000
Cost of Goods Sold	3 000	5 000	48 000	86 000
Salary Costs	0	1 000	18 000	50 000
Depreciation	121 000	121 000	121 000	121 000
Impairment	0	0	0	0
Expenditure	449 000	393 000	484 000	556 000
Operating Profit	202 000	31 000	265 000	217 000
Financial Income	4 000	79 000	8 000	22 000
Financial Costs	111 000	107 000	233 000	138 000
Financial Balance	−107 000	−28 000	−225 000	−116 000
Dividends	0	0	0	0
Net Income	74 000	3 000	39 000	82 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 719 000	6 840 000	6 961 000	7 082 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 719 000	6 840 000	6 961 000	7 082 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 719 000	6 840 000	6 961 000	7 082 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	43 000	72 000	154 000	26 000
Total Current Assets	43 000	102 000	213 000	34 000
Total Assets	6 762 000	6 942 000	7 174 000	7 115 000
Total Equity	3 579 000	3 505 000	3 502 000	3 163 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 184 000	3 296 000	3 647 000	3 834 000
Creditors	0	32 000	11 000	18 000
Unpaid Taxes	−2 000	−8 000	4 000	12 000
Dividends	0	0	0	0
Other Current Debt	28 000	117 000	9 000	95 000
Total Current Debt	−1 000	140 000	24 000	118 000
Total Equity and Debt	6 762 000	6 942 000	7 174 000	7 115 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,07 %	0,09 %	1,11 %	2,59 %
Debt-to-Equity Ratio	0,89	0,94	1,04	1,21
Operating Profit Margin	31,08 %	7,33 %	35,33 %	28,07 %
Current Ratio	−43	0,73	8,88	0,29
Quick Ratio	−43	0,73	8,88	0,29
Equity Ratio	0,53	0,5	0,49	0,44
Gross Profit Margin	99,54 %	98,82 %	93,6 %	88,87 %