BIRKELI EIENDOM AS

7167 VALLERSUND

Finances

Share Ownership

Return on Equity

−3,38 %

Current Ratio

N/A

Debt-to-Equity Ratio

1,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	150 000	150 000	244 000	234 000
Net Income	−9 000	34 000	97 000	78 000
Total Assets	695 000	798 000	855 000	796 000
Total Equity	266 000	240 000	220 000	141 000

Income (NOK)	2022	2021	2020	2019
Revenue	150 000	150 000	244 000	234 000
Expenditure	140 000	92 000	117 000	120 000
Operating Profit	10 000	57 000	127 000	114 000
Financial Income	0	0	0	0
Financial Costs	19 000	23 000	30 000	36 000
Financial Balance	−19 000	−23 000	−30 000	−36 000
Earnings Before Tax	−9 000	34 000	97 000	78 000
Tax	0	0	0	0
Net Income	−9 000	34 000	97 000	78 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	583 000	644 000	665 000	702 000
Total Current Assets	113 000	154 000	190 000	94 000
Total Assets	695 000	798 000	855 000	796 000
Total Retained Equity	−9 000	0	0	−109 000
Total Equity	266 000	240 000	220 000	141 000
Total Long-Term Debt	430 000	45 000	627 000	655 000
Total Current Debt	0	513 000	8 000	0
Total Equity and Debt	695 000	798 000	855 000	796 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	150 000	150 000	244 000	234 000
Other Income	0	0	0	0
Revenue	150 000	150 000	244 000	234 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	62 000	21 000	37 000	39 000
Impairment	0	0	0	0
Expenditure	140 000	92 000	117 000	120 000
Operating Profit	10 000	57 000	127 000	114 000
Financial Income	0	0	0	0
Financial Costs	19 000	23 000	30 000	36 000
Financial Balance	−19 000	−23 000	−30 000	−36 000
Dividends	0	0	0	0
Net Income	−9 000	34 000	97 000	78 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	555 000	617 000	630 000	663 000
Machinery and Plant Facilities	27 000	27 000	36 000	40 000
Fixtures	0	0	0	0
Total Tangible Assets	583 000	644 000	665 000	702 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	583 000	644 000	665 000	702 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 000	3 000	6 000	1 000
Total Current Assets	113 000	154 000	190 000	94 000
Total Assets	695 000	798 000	855 000	796 000
Total Equity	266 000	240 000	220 000	141 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	430 000	45 000	627 000	655 000
Creditors	0	0	8 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	212 000	0	0
Total Current Debt	0	513 000	8 000	0
Total Equity and Debt	695 000	798 000	855 000	796 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,38 %	14,17 %	44,09 %	55,32 %
Debt-to-Equity Ratio	1,62	0,19	2,85	4,65
Operating Profit Margin	6,67 %	38 %	52,05 %	48,72 %
Current Ratio	-	0,3	23,75	-
Quick Ratio	-	0,3	23,75	-
Equity Ratio	0,38	0,3	0,26	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %