BJARNASON EIENDOM AS

3674 NOTODDEN

Finances

Share Ownership

Return on Equity

2,53 %

Current Ratio

1,06

Debt-to-Equity Ratio

5,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 669 000	1 536 000	1 542 000	1 624 000
Net Income	21 000	176 000	254 000	158 000
Total Assets	6 137 000	6 256 000	5 692 000	5 876 000
Total Equity	830 000	996 000	964 000	929 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 669 000	1 536 000	1 542 000	1 624 000
Expenditure	1 517 000	1 170 000	1 019 000	1 197 000
Operating Profit	151 000	365 000	522 000	427 000
Financial Income	0	0	1 000	1 000
Financial Costs	177 000	141 000	198 000	225 000
Financial Balance	−177 000	−141 000	−197 000	−224 000
Earnings Before Tax	−26 000	225 000	325 000	202 000
Tax	−47 000	49 000	72 000	45 000
Net Income	21 000	176 000	254 000	158 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 430 000	5 724 000	5 251 000	5 513 000
Total Current Assets	707 000	532 000	442 000	363 000
Total Assets	6 137 000	6 256 000	5 692 000	5 876 000
Total Retained Equity	540 000	706 000	675 000	640 000
Total Equity	830 000	996 000	964 000	929 000
Total Long-Term Debt	4 639 000	4 652 000	4 270 000	4 524 000
Total Current Debt	668 000	608 000	458 000	423 000
Total Equity and Debt	6 137 000	6 256 000	5 692 000	5 876 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 669 000	1 536 000	0	0
Other Income	0	0	1 542 000	1 624 000
Revenue	1 669 000	1 536 000	1 542 000	1 624 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	2 000	54 000	0
Depreciation	386 000	356 000	354 000	342 000
Impairment	0	0	0	0
Expenditure	1 517 000	1 170 000	1 019 000	1 197 000
Operating Profit	151 000	365 000	522 000	427 000
Financial Income	0	0	1 000	1 000
Financial Costs	177 000	141 000	198 000	225 000
Financial Balance	−177 000	−141 000	−197 000	−224 000
Dividends	0	0	0	0
Net Income	21 000	176 000	254 000	158 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	325 000	278 000	249 000	220 000
Real Eastate	5 011 000	5 327 000	4 857 000	5 187 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	94 000	119 000	144 000	106 000
Total Tangible Assets	5 105 000	5 446 000	5 001 000	5 293 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 430 000	5 724 000	5 251 000	5 513 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	80 000	233 000	442 000	300 000
Total Current Assets	707 000	532 000	442 000	363 000
Total Assets	6 137 000	6 256 000	5 692 000	5 876 000
Total Equity	830 000	996 000	964 000	929 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 639 000	4 652 000	4 270 000	4 524 000
Creditors	443 000	359 000	48 000	66 000
Unpaid Taxes	26 000	0	29 000	30 000
Dividends	0	0	0	0
Other Current Debt	199 000	212 000	342 000	327 000
Total Current Debt	668 000	608 000	458 000	423 000
Total Equity and Debt	6 137 000	6 256 000	5 692 000	5 876 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,53 %	17,67 %	26,35 %	17,01 %
Debt-to-Equity Ratio	5,59	4,67	4,43	4,87
Operating Profit Margin	9,05 %	23,76 %	33,85 %	26,29 %
Current Ratio	1,06	0,88	0,97	0,86
Quick Ratio	1,06	0,88	0,97	0,86
Equity Ratio	0,14	0,16	0,17	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %