BYGÅRDEN BORETTSLAG

9408 HARSTAD

Finances

Share Ownership

Return on Equity

139,8 %

Current Ratio

187

Debt-to-Equity Ratio

59,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 762 000	1 601 000	1 718 000	1 747 000
Net Income	692 000	127 000	329 000	233 000
Total Assets	29 902 000	29 205 000	29 091 000	28 791 000
Total Equity	495 000	−197 000	−324 000	−653 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 762 000	1 601 000	1 718 000	1 747 000
Expenditure	692 000	1 254 000	1 116 000	1 080 000
Operating Profit	1 070 000	347 000	603 000	667 000
Financial Income	7 000	2 000	4 000	7 000
Financial Costs	385 000	222 000	278 000	441 000
Financial Balance	−378 000	−220 000	−274 000	−434 000
Earnings Before Tax	692 000	127 000	603 000	667 000
Tax	0	0	0	0
Net Income	692 000	127 000	329 000	233 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 845 000	27 845 000	27 845 000	27 845 000
Total Current Assets	2 057 000	1 360 000	1 246 000	946 000
Total Assets	29 902 000	29 205 000	29 091 000	28 791 000
Total Retained Equity	390 000	−302 000	−758 000	−991 000
Total Equity	495 000	−197 000	−324 000	−653 000
Total Long-Term Debt	29 396 000	29 396 000	29 396 000	29 396 000
Total Current Debt	11 000	6 000	19 000	47 000
Total Equity and Debt	29 902 000	29 205 000	29 091 000	28 791 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 762 000	1 601 000	0	0
Other Income	0	0	1 718 000	1 747 000
Revenue	1 762 000	1 601 000	1 718 000	1 747 000
Cost of Goods Sold	0	0	0	0
Salary Costs	131 000	89 000	51 000	42 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	692 000	1 254 000	1 116 000	1 080 000
Operating Profit	1 070 000	347 000	603 000	667 000
Financial Income	7 000	2 000	4 000	7 000
Financial Costs	385 000	222 000	278 000	441 000
Financial Balance	−378 000	−220 000	−274 000	−434 000
Dividends	0	0	0	0
Net Income	692 000	127 000	329 000	233 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	27 845 000	27 845 000	27 845 000	27 798 000
Machinery and Plant Facilities	0	0	0	47 000
Fixtures	0	0	0	0
Total Tangible Assets	27 845 000	27 845 000	27 845 000	27 845 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 845 000	27 845 000	27 845 000	27 845 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 057 000	1 350 000	1 228 000	916 000
Total Current Assets	2 057 000	1 360 000	1 246 000	946 000
Total Assets	29 902 000	29 205 000	29 091 000	28 791 000
Total Equity	495 000	−197 000	−324 000	−653 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	29 396 000	29 396 000	29 396 000	29 396 000
Creditors	0	4 000	8 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	11 000	1 000	10 000	47 000
Total Current Debt	11 000	6 000	19 000	47 000
Total Equity and Debt	29 902 000	29 205 000	29 091 000	28 791 000

Financial indicators	2022	2021	2020	2019
Return on Equity	139,8 %	−64,47 %	−101,54 %	−35,68 %
Debt-to-Equity Ratio	59,39	−149,22	−90,73	−45,02
Operating Profit Margin	60,73 %	21,67 %	35,1 %	38,18 %
Current Ratio	187	226,67	65,58	20,13
Quick Ratio	187	226,67	65,58	20,13
Equity Ratio	0,02	−0,01	−0,01	−0,02
Gross Profit Margin	100 %	100 %	100 %	100 %