BILSENTERET EIENDOM BJØRGAN AS

7805 NAMSOS

Finances

Share Ownership

Return on Equity

−3,66 %

Current Ratio

0,01

Debt-to-Equity Ratio

2,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	300 000	300 000
Net Income	−17 000	19 000	12 000	20 000
Total Assets	3 335 000	3 657 000	3 366 000	3 390 000
Total Equity	464 000	481 000	462 000	450 000

Income (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	300 000	300 000
Expenditure	193 000	158 000	176 000	159 000
Operating Profit	107 000	141 000	125 000	141 000
Financial Income	0	0	0	0
Financial Costs	129 000	117 000	109 000	116 000
Financial Balance	−129 000	−117 000	−109 000	−116 000
Earnings Before Tax	−22 000	24 000	16 000	25 000
Tax	−5 000	5 000	3 000	6 000
Net Income	−17 000	19 000	12 000	20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 314 000	3 328 000	3 346 000	3 377 000
Total Current Assets	21 000	328 000	19 000	13 000
Total Assets	3 335 000	3 657 000	3 366 000	3 390 000
Total Retained Equity	217 000	234 000	215 000	203 000
Total Equity	464 000	481 000	462 000	450 000
Total Long-Term Debt	1 000 000	1 100 000	1 200 000	1 300 000
Total Current Debt	1 871 000	2 075 000	1 703 000	1 640 000
Total Equity and Debt	3 335 000	3 657 000	3 366 000	3 390 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	300 000	300 000	300 000	300 000
Other Income	0	0	0	0
Revenue	300 000	300 000	300 000	300 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	19 000	21 000	37 000	40 000
Impairment	0	0	0	0
Expenditure	193 000	158 000	176 000	159 000
Operating Profit	107 000	141 000	125 000	141 000
Financial Income	0	0	0	0
Financial Costs	129 000	117 000	109 000	116 000
Financial Balance	−129 000	−117 000	−109 000	−116 000
Dividends	0	0	0	0
Net Income	−17 000	19 000	12 000	20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	98 000	93 000	89 000	83 000
Real Eastate	3 216 000	3 236 000	3 257 000	3 294 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 216 000	3 236 000	3 257 000	3 294 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 314 000	3 328 000	3 346 000	3 377 000
Stock	0	0	0	0
Total Investments	21 000	28 000	19 000	13 000
Cash, Bank	0	0	0	0
Total Current Assets	21 000	328 000	19 000	13 000
Total Assets	3 335 000	3 657 000	3 366 000	3 390 000
Total Equity	464 000	481 000	462 000	450 000
Short-Term Group Debt	1 839 000	2 034 000	1 667 000	1 619 000
Total Long-Term Debt	1 000 000	1 100 000	1 200 000	1 300 000
Creditors	30 000	17 000	25 000	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 000	16 000	1 000	2 000
Total Current Debt	1 871 000	2 075 000	1 703 000	1 640 000
Total Equity and Debt	3 335 000	3 657 000	3 366 000	3 390 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,66 %	3,95 %	2,6 %	4,44 %
Debt-to-Equity Ratio	2,16	2,29	2,6	2,89
Operating Profit Margin	35,67 %	47 %	41,67 %	47 %
Current Ratio	0,01	0,16	0,01	0,01
Quick Ratio	0,01	0,16	0,01	0,01
Equity Ratio	0,14	0,13	0,14	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %