BJØRGVIN EIENDOMSMEGLING VEST AS

5221 NESTTUN

Finances

Share Ownership

Return on Equity

−304,35 %

Current Ratio

1,71

Debt-to-Equity Ratio

3,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 498 000	1 953 000	2 355 000	2 453 000
Net Income	−210 000	−211 000	33 000	29 000
Total Assets	540 000	833 000	1 051 000	831 000
Total Equity	69 000	278 000	490 000	457 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 498 000	1 953 000	2 355 000	2 453 000
Expenditure	1 699 000	2 152 000	2 306 000	2 444 000
Operating Profit	−201 000	−200 000	49 000	9 000
Financial Income	5 000	1 000	1 000	23 000
Financial Costs	13 000	13 000	17 000	3 000
Financial Balance	−8 000	−12 000	−16 000	20 000
Earnings Before Tax	−210 000	−211 000	33 000	29 000
Tax	0	0	0	0
Net Income	−210 000	−211 000	33 000	29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	117 000	188 000	274 000	0
Total Current Assets	423 000	644 000	777 000	831 000
Total Assets	540 000	833 000	1 051 000	831 000
Total Retained Equity	−37 000	172 000	384 000	351 000
Total Equity	69 000	278 000	490 000	457 000
Total Long-Term Debt	225 000	251 000	282 000	0
Total Current Debt	247 000	304 000	279 000	374 000
Total Equity and Debt	540 000	833 000	1 051 000	831 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 465 000	1 835 000	2 236 000	2 363 000
Other Income	33 000	118 000	119 000	90 000
Revenue	1 498 000	1 953 000	2 355 000	2 453 000
Cost of Goods Sold	0	0	0	0
Salary Costs	658 000	876 000	964 000	1 173 000
Depreciation	71 000	135 000	131 000	0
Impairment	0	0	0	0
Expenditure	1 699 000	2 152 000	2 306 000	2 444 000
Operating Profit	−201 000	−200 000	49 000	9 000
Financial Income	5 000	1 000	1 000	23 000
Financial Costs	13 000	13 000	17 000	3 000
Financial Balance	−8 000	−12 000	−16 000	20 000
Dividends	0	0	0	0
Net Income	−210 000	−211 000	33 000	29 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	68 000	139 000	274 000	0
Total Tangible Assets	68 000	139 000	274 000	0
Total Fiancial Fixed Assets	49 000	49 000	0	0
Total Fixed Assets	117 000	188 000	274 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	202 000	379 000	437 000	352 000
Total Current Assets	423 000	644 000	777 000	831 000
Total Assets	540 000	833 000	1 051 000	831 000
Total Equity	69 000	278 000	490 000	457 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	225 000	251 000	282 000	0
Creditors	120 000	75 000	39 000	106 000
Unpaid Taxes	55 000	98 000	100 000	159 000
Dividends	0	0	0	0
Other Current Debt	72 000	131 000	140 000	109 000
Total Current Debt	247 000	304 000	279 000	374 000
Total Equity and Debt	540 000	833 000	1 051 000	831 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−304,35 %	−75,9 %	6,73 %	6,35 %
Debt-to-Equity Ratio	3,26	0,9	0,58	0
Operating Profit Margin	−13,42 %	−10,24 %	2,08 %	0,37 %
Current Ratio	1,71	2,12	2,78	2,22
Quick Ratio	1,71	2,12	2,78	2,22
Equity Ratio	0,13	0,33	0,47	0,55
Gross Profit Margin	100 %	100 %	100 %	100 %