BY1 EIENDOM AS

8533 BOGEN I OFOTEN

Finances

Share Ownership

Return on Equity

8,12 %

Current Ratio

1,18

Debt-to-Equity Ratio

2,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	822 000	781 000	932 000	790 000
Net Income	51 000	16 000	99 000	−83 000
Total Assets	2 296 000	2 394 000	2 518 000	2 637 000
Total Equity	628 000	577 000	560 000	462 000

Income (NOK)	2022	2021	2020	2019
Revenue	822 000	781 000	932 000	790 000
Expenditure	684 000	699 000	737 000	821 000
Operating Profit	137 000	81 000	195 000	−31 000
Financial Income	0	0	0	0
Financial Costs	72 000	61 000	68 000	73 000
Financial Balance	−72 000	−61 000	−68 000	−73 000
Earnings Before Tax	66 000	21 000	127 000	−105 000
Tax	14 000	5 000	28 000	−22 000
Net Income	51 000	16 000	99 000	−83 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 166 000	2 292 000	2 415 000	2 542 000
Total Current Assets	130 000	102 000	103 000	95 000
Total Assets	2 296 000	2 394 000	2 518 000	2 637 000
Total Retained Equity	−106 000	−157 000	−173 000	−272 000
Total Equity	628 000	577 000	560 000	462 000
Total Long-Term Debt	1 559 000	1 694 000	1 830 000	1 966 000
Total Current Debt	110 000	123 000	128 000	210 000
Total Equity and Debt	2 296 000	2 394 000	2 518 000	2 637 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	822 000	781 000	932 000	790 000
Revenue	822 000	781 000	932 000	790 000
Cost of Goods Sold	8 000	0	0	0
Salary Costs	0	4 000	69 000	127 000
Depreciation	126 000	126 000	126 000	126 000
Impairment	0	0	0	0
Expenditure	684 000	699 000	737 000	821 000
Operating Profit	137 000	81 000	195 000	−31 000
Financial Income	0	0	0	0
Financial Costs	72 000	61 000	68 000	73 000
Financial Balance	−72 000	−61 000	−68 000	−73 000
Dividends	0	0	0	0
Net Income	51 000	16 000	99 000	−83 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	176 000	176 000	173 000	173 000
Real Eastate	1 990 000	2 116 000	2 242 000	2 369 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 990 000	2 116 000	2 242 000	2 369 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 166 000	2 292 000	2 415 000	2 542 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	122 000	102 000	103 000	49 000
Total Current Assets	130 000	102 000	103 000	95 000
Total Assets	2 296 000	2 394 000	2 518 000	2 637 000
Total Equity	628 000	577 000	560 000	462 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 559 000	1 694 000	1 830 000	1 966 000
Creditors	30 000	23 000	13 000	94 000
Unpaid Taxes	0	0	15 000	0
Dividends	0	0	0	0
Other Current Debt	65 000	92 000	72 000	110 000
Total Current Debt	110 000	123 000	128 000	210 000
Total Equity and Debt	2 296 000	2 394 000	2 518 000	2 637 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,12 %	2,77 %	17,68 %	−17,97 %
Debt-to-Equity Ratio	2,48	2,94	3,27	4,26
Operating Profit Margin	16,67 %	10,37 %	20,92 %	−3,92 %
Current Ratio	1,18	0,83	0,8	0,45
Quick Ratio	1,18	0,83	0,8	0,45
Equity Ratio	0,27	0,24	0,22	0,18
Gross Profit Margin	99,03 %	100 %	100 %	100 %