B&T EIENDOM AS

3535 KRØDEREN

Finances

Return on Equity

−5,74 %

Current Ratio

2,25

Debt-to-Equity Ratio

−6,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	156 000	156 000	180 000	198 000
Net Income	7 000	−112 000	−6 000	−56 000
Total Assets	766 000	835 000	1 013 000	1 027 000
Total Equity	−122 000	−129 000	−17 000	−12 000

Income (NOK)	2022	2021	2020	2019
Revenue	156 000	156 000	180 000	198 000
Expenditure	86 000	85 000	141 000	222 000
Operating Profit	70 000	72 000	40 000	−23 000
Financial Income	0	0	0	0
Financial Costs	48 000	75 000	47 000	49 000
Financial Balance	−48 000	−75 000	−47 000	−49 000
Earnings Before Tax	23 000	−3 000	−8 000	−72 000
Tax	16 000	108 000	−2 000	−16 000
Net Income	7 000	−112 000	−6 000	−56 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	611 000	683 000	875 000	942 000
Total Current Assets	155 000	152 000	138 000	85 000
Total Assets	766 000	835 000	1 013 000	1 027 000
Total Retained Equity	−222 000	−229 000	−117 000	−112 000
Total Equity	−122 000	−129 000	−17 000	−12 000
Total Long-Term Debt	820 000	895 000	970 000	1 045 000
Total Current Debt	69 000	69 000	61 000	−7 000
Total Equity and Debt	766 000	835 000	1 013 000	1 027 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	156 000	156 000	180 000	198 000
Revenue	156 000	156 000	180 000	198 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	72 000	72 000	72 000	72 000
Impairment	0	0	0	0
Expenditure	86 000	85 000	141 000	222 000
Operating Profit	70 000	72 000	40 000	−23 000
Financial Income	0	0	0	0
Financial Costs	48 000	75 000	47 000	49 000
Financial Balance	−48 000	−75 000	−47 000	−49 000
Dividends	0	0	0	0
Net Income	7 000	−112 000	−6 000	−56 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	92 000	87 000
Real Eastate	611 000	683 000	755 000	827 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	611 000	683 000	755 000	827 000
Total Fiancial Fixed Assets	0	0	28 000	28 000
Total Fixed Assets	611 000	683 000	875 000	942 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	51 000	47 000	44 000	11 000
Total Current Assets	155 000	152 000	138 000	85 000
Total Assets	766 000	835 000	1 013 000	1 027 000
Total Equity	−122 000	−129 000	−17 000	−12 000
Short-Term Group Debt	0	0	0	−170 000
Total Long-Term Debt	820 000	895 000	970 000	1 045 000
Creditors	0	0	4 000	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	53 000	53 000	53 000	157 000
Total Current Debt	69 000	69 000	61 000	−7 000
Total Equity and Debt	766 000	835 000	1 013 000	1 027 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,74 %	86,82 %	35,29 %	466,67 %
Debt-to-Equity Ratio	−6,72	−6,94	−57,06	−87,08
Operating Profit Margin	44,87 %	46,15 %	22,22 %	−11,62 %
Current Ratio	2,25	2,2	2,26	−12,14
Quick Ratio	2,25	2,2	2,26	−12,14
Equity Ratio	−0,16	−0,15	−0,02	−0,01
Gross Profit Margin	100 %	100 %	100 %	100 %