BORETTSLAGET BIRKEBANE 2

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

1,51 %

Current Ratio

2,12

Debt-to-Equity Ratio

13,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 081 000	2 852 000	2 894 000	2 961 000
Net Income	63 000	−414 000	87 000	193 000
Total Assets	61 663 000	61 504 000	61 817 000	61 763 000
Total Equity	4 169 000	4 106 000	4 520 000	4 433 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 081 000	2 852 000	2 894 000	2 961 000
Expenditure	−1 270 000	−1 615 000	−1 112 000	−1 033 000
Operating Profit	1 810 000	1 238 000	1 783 000	1 928 000
Financial Income	14 000	0	3 000	9 000
Financial Costs	−1 761 000	−1 653 000	−1 698 000	−1 744 000
Financial Balance	1 775 000	1 653 000	1 701 000	1 753 000
Earnings Before Tax	63 000	−414 000	87 000	193 000
Tax	0	0	0	0
Net Income	63 000	−414 000	87 000	193 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 555 000	60 555 000	60 555 000	60 555 000
Total Current Assets	1 108 000	949 000	1 262 000	1 208 000
Total Assets	61 663 000	61 504 000	61 817 000	61 763 000
Total Retained Equity	4 169 000	4 106 000	4 520 000	4 433 000
Total Equity	4 169 000	4 106 000	4 520 000	4 433 000
Total Long-Term Debt	56 971 000	56 971 000	56 971 000	56 971 000
Total Current Debt	522 000	427 000	325 000	358 000
Total Equity and Debt	61 663 000	61 504 000	61 817 000	61 763 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 081 000	2 852 000	2 894 000	2 961 000
Revenue	3 081 000	2 852 000	2 894 000	2 961 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−42 000	−43 000	−42 000	−41 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	−1 270 000	−1 615 000	−1 112 000	−1 033 000
Operating Profit	1 810 000	1 238 000	1 783 000	1 928 000
Financial Income	14 000	0	3 000	9 000
Financial Costs	−1 761 000	−1 653 000	−1 698 000	−1 744 000
Financial Balance	1 775 000	1 653 000	1 701 000	1 753 000
Dividends	0	0	0	0
Net Income	63 000	−414 000	87 000	193 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	60 555 000	60 555 000	60 555 000	60 555 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	60 555 000	60 555 000	60 555 000	60 555 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	60 555 000	60 555 000	60 555 000	60 555 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 108 000	949 000	1 262 000	1 208 000
Total Current Assets	1 108 000	949 000	1 262 000	1 208 000
Total Assets	61 663 000	61 504 000	61 817 000	61 763 000
Total Equity	4 169 000	4 106 000	4 520 000	4 433 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	56 971 000	56 971 000	56 971 000	56 971 000
Creditors	107 000	93 000	98 000	81 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	416 000	333 000	227 000	277 000
Total Current Debt	522 000	427 000	325 000	358 000
Total Equity and Debt	61 663 000	61 504 000	61 817 000	61 763 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,51 %	−10,08 %	1,92 %	4,35 %
Debt-to-Equity Ratio	13,67	13,88	12,6	12,85
Operating Profit Margin	58,75 %	43,41 %	61,61 %	65,11 %
Current Ratio	2,12	2,22	3,88	3,37
Quick Ratio	2,12	2,22	3,88	3,37
Equity Ratio	0,07	0,07	0,07	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %