BYÅSEN EIENDOMSSERVICE AS

7021 TRONDHEIM

Finances

Share Ownership

Return on Equity

−17,36 %

Current Ratio

85,74

Debt-to-Equity Ratio

6,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	858 000	2 429 000	4 757 000	1 855 000
Net Income	−388 000	490 000	2 168 000	−362 000
Total Assets	17 883 000	16 628 000	20 556 000	30 266 000
Total Equity	2 235 000	2 623 000	2 133 000	−34 000

Income (NOK)	2022	2021	2020	2019
Revenue	858 000	2 429 000	4 757 000	1 855 000
Expenditure	706 000	1 072 000	852 000	1 321 000
Operating Profit	152 000	1 357 000	3 906 000	535 000
Financial Income	1 000	0	2 000	0
Financial Costs	650 000	730 000	1 129 000	1 034 000
Financial Balance	−649 000	−730 000	−1 127 000	−1 034 000
Earnings Before Tax	−497 000	628 000	2 779 000	−500 000
Tax	−109 000	138 000	611 000	−138 000
Net Income	−388 000	490 000	2 168 000	−362 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 881 000	11 785 000	19 721 000	30 001 000
Total Current Assets	3 001 000	4 842 000	835 000	266 000
Total Assets	17 883 000	16 628 000	20 556 000	30 266 000
Total Retained Equity	2 133 000	2 521 000	2 031 000	−136 000
Total Equity	2 235 000	2 623 000	2 133 000	−34 000
Total Long-Term Debt	15 613 000	13 881 000	17 745 000	28 900 000
Total Current Debt	35 000	124 000	677 000	1 401 000
Total Equity and Debt	17 883 000	16 628 000	20 556 000	30 266 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	858 000	2 429 000	4 757 000	1 855 000
Revenue	858 000	2 429 000	4 757 000	1 855 000
Cost of Goods Sold	0	162 000	0	27 000
Salary Costs	0	0	0	0
Depreciation	59 000	59 000	59 000	35 000
Impairment	0	0	0	0
Expenditure	706 000	1 072 000	852 000	1 321 000
Operating Profit	152 000	1 357 000	3 906 000	535 000
Financial Income	1 000	0	2 000	0
Financial Costs	650 000	730 000	1 129 000	1 034 000
Financial Balance	−649 000	−730 000	−1 127 000	−1 034 000
Dividends	0	0	0	0
Net Income	−388 000	490 000	2 168 000	−362 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	137 000
Real Eastate	14 217 000	11 259 000	19 487 000	29 568 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	117 000	176 000	234 000	293 000
Total Tangible Assets	14 334 000	11 434 000	19 721 000	29 860 000
Total Fiancial Fixed Assets	547 000	351 000	0	3 000
Total Fixed Assets	14 881 000	11 785 000	19 721 000	30 001 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	261 000	480 000	487 000	230 000
Total Current Assets	3 001 000	4 842 000	835 000	266 000
Total Assets	17 883 000	16 628 000	20 556 000	30 266 000
Total Equity	2 235 000	2 623 000	2 133 000	−34 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 613 000	13 881 000	17 745 000	28 900 000
Creditors	17 000	22 000	124 000	195 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	18 000	101 000	554 000	1 206 000
Total Current Debt	35 000	124 000	677 000	1 401 000
Total Equity and Debt	17 883 000	16 628 000	20 556 000	30 266 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−17,36 %	18,68 %	101,64 %	1 064,71 %
Debt-to-Equity Ratio	6,99	5,29	8,32	−850
Operating Profit Margin	17,72 %	55,87 %	82,11 %	28,84 %
Current Ratio	85,74	39,05	1,23	0,19
Quick Ratio	85,74	39,05	1,23	0,19
Equity Ratio	0,12	0,16	0,1	−0
Gross Profit Margin	100 %	93,33 %	100 %	98,54 %