B-NOM EIENDOM AS

8656 MOSJØEN

Finances

Share Ownership

Return on Equity

−81,64 %

Current Ratio

0,49

Debt-to-Equity Ratio

16,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	492 000	492 000	404 000	420 000
Net Income	−249 000	76 000	−17 000	67 000
Total Assets	5 366 000	6 458 000	5 944 000	3 590 000
Total Equity	305 000	555 000	478 000	495 000

Income (NOK)	2022	2021	2020	2019
Revenue	492 000	492 000	404 000	420 000
Expenditure	323 000	215 000	243 000	186 000
Operating Profit	170 000	277 000	161 000	234 000
Financial Income	64 000	71 000	31 000	0
Financial Costs	270 000	249 000	214 000	148 000
Financial Balance	−206 000	−178 000	−183 000	−148 000
Earnings Before Tax	−36 000	98 000	−22 000	86 000
Tax	214 000	22 000	−5 000	19 000
Net Income	−249 000	76 000	−17 000	67 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 319 000	6 443 000	5 922 000	3 517 000
Total Current Assets	46 000	15 000	21 000	73 000
Total Assets	5 366 000	6 458 000	5 944 000	3 590 000
Total Retained Equity	205 000	455 000	378 000	395 000
Total Equity	305 000	555 000	478 000	495 000
Total Long-Term Debt	4 966 000	5 800 000	5 443 000	3 074 000
Total Current Debt	94 000	104 000	23 000	21 000
Total Equity and Debt	5 366 000	6 458 000	5 944 000	3 590 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	492 000	492 000	404 000	420 000
Revenue	492 000	492 000	404 000	420 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	26 000
Depreciation	47 000	48 000	45 000	46 000
Impairment	0	0	0	0
Expenditure	323 000	215 000	243 000	186 000
Operating Profit	170 000	277 000	161 000	234 000
Financial Income	64 000	71 000	31 000	0
Financial Costs	270 000	249 000	214 000	148 000
Financial Balance	−206 000	−178 000	−183 000	−148 000
Dividends	0	0	0	0
Net Income	−249 000	76 000	−17 000	67 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 040 000	2 060 000	2 102 000	2 145 000
Machinery and Plant Facilities	36 000	38 000	0	0
Fixtures	12 000	1 021 000	40 000	42 000
Total Tangible Assets	2 087 000	3 120 000	2 142 000	2 187 000
Total Fiancial Fixed Assets	3 232 000	3 324 000	3 780 000	1 330 000
Total Fixed Assets	5 319 000	6 443 000	5 922 000	3 517 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	42 000	5 000	15 000	30 000
Total Current Assets	46 000	15 000	21 000	73 000
Total Assets	5 366 000	6 458 000	5 944 000	3 590 000
Total Equity	305 000	555 000	478 000	495 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 966 000	5 800 000	5 443 000	3 074 000
Creditors	17 000	−19 000	14 000	4 000
Unpaid Taxes	24 000	17 000	4 000	14 000
Dividends	0	0	0	0
Other Current Debt	0	95 000	5 000	0
Total Current Debt	94 000	104 000	23 000	21 000
Total Equity and Debt	5 366 000	6 458 000	5 944 000	3 590 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−81,64 %	13,69 %	−3,56 %	13,54 %
Debt-to-Equity Ratio	16,28	10,45	11,39	6,21
Operating Profit Margin	34,55 %	56,3 %	39,85 %	55,71 %
Current Ratio	0,49	0,14	0,91	3,48
Quick Ratio	0,49	0,14	0,91	3,48
Equity Ratio	0,06	0,09	0,08	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %