BEIA EIENDOM AS

0880 OSLO

Finances

Share Ownership

Return on Equity

26 %

Current Ratio

0,52

Debt-to-Equity Ratio

2,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 707 000	2 389 000	2 372 000	2 335 000
Net Income	1 204 000	1 000 000	807 000	953 000
Total Assets	18 411 000	18 935 000	19 670 000	20 389 000
Total Equity	4 630 000	3 427 000	3 426 000	3 320 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 707 000	2 389 000	2 372 000	2 335 000
Expenditure	677 000	759 000	891 000	538 000
Operating Profit	2 030 000	1 631 000	1 482 000	1 797 000
Financial Income	0	0	6 000	13 000
Financial Costs	486 000	348 000	454 000	588 000
Financial Balance	−486 000	−348 000	−448 000	−575 000
Earnings Before Tax	1 544 000	1 282 000	1 034 000	1 222 000
Tax	340 000	282 000	228 000	269 000
Net Income	1 204 000	1 000 000	807 000	953 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 055 000	18 260 000	18 676 000	19 092 000
Total Current Assets	356 000	675 000	994 000	1 298 000
Total Assets	18 411 000	18 935 000	19 670 000	20 389 000
Total Retained Equity	1 381 000	178 000	177 000	71 000
Total Equity	4 630 000	3 427 000	3 426 000	3 320 000
Total Long-Term Debt	13 097 000	14 097 000	15 091 000	16 029 000
Total Current Debt	684 000	1 412 000	1 152 000	1 040 000
Total Equity and Debt	18 411 000	18 935 000	19 670 000	20 389 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 707 000	2 389 000	2 372 000	2 335 000
Revenue	2 707 000	2 389 000	2 372 000	2 335 000
Cost of Goods Sold	0	0	0	0
Salary Costs	147 000	273 000	372 000	0
Depreciation	418 000	416 000	416 000	416 000
Impairment	0	0	0	0
Expenditure	677 000	759 000	891 000	538 000
Operating Profit	2 030 000	1 631 000	1 482 000	1 797 000
Financial Income	0	0	6 000	13 000
Financial Costs	486 000	348 000	454 000	588 000
Financial Balance	−486 000	−348 000	−448 000	−575 000
Dividends	0	1 000 000	700 000	900 000
Net Income	1 204 000	1 000 000	807 000	953 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 055 000	18 260 000	18 676 000	19 092 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	18 055 000	18 260 000	18 676 000	19 092 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 055 000	18 260 000	18 676 000	19 092 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	354 000	673 000	993 000	1 280 000
Total Current Assets	356 000	675 000	994 000	1 298 000
Total Assets	18 411 000	18 935 000	19 670 000	20 389 000
Total Equity	4 630 000	3 427 000	3 426 000	3 320 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 097 000	14 097 000	15 091 000	16 029 000
Creditors	110 000	1 000	0	0
Unpaid Taxes	1 000	28 000	141 000	0
Dividends	0	1 000 000	700 000	900 000
Other Current Debt	233 000	106 000	146 000	140 000
Total Current Debt	684 000	1 412 000	1 152 000	1 040 000
Total Equity and Debt	18 411 000	18 935 000	19 670 000	20 389 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26 %	29,18 %	23,56 %	28,7 %
Debt-to-Equity Ratio	2,83	4,11	4,4	4,83
Operating Profit Margin	74,99 %	68,27 %	62,48 %	76,96 %
Current Ratio	0,52	0,48	0,86	1,25
Quick Ratio	0,52	0,48	0,86	1,25
Equity Ratio	0,25	0,18	0,17	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %