BGT EIENDOMSSELSKAP AS

3619 SKOLLENBORG

Finances

Share Ownership

Return on Equity

11,32 %

Current Ratio

−0,01

Debt-to-Equity Ratio

4,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	300 000	390 000	320 000	260 000
Net Income	61 000	245 000	153 000	103 000
Total Assets	4 050 000	4 191 000	4 158 000	4 093 000
Total Equity	539 000	478 000	233 000	80 000

Income (NOK)	2022	2021	2020	2019
Revenue	300 000	390 000	320 000	260 000
Expenditure	147 000	56 000	49 000	72 000
Operating Profit	153 000	334 000	271 000	188 000
Financial Income	0	0	0	0
Financial Costs	80 000	89 000	118 000	85 000
Financial Balance	−80 000	−89 000	−118 000	−85 000
Earnings Before Tax	73 000	245 000	153 000	103 000
Tax	12 000	0	0	0
Net Income	61 000	245 000	153 000	103 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 067 000	4 067 000	4 067 000	4 067 000
Total Current Assets	−17 000	124 000	92 000	26 000
Total Assets	4 050 000	4 191 000	4 158 000	4 093 000
Total Retained Equity	438 000	377 000	132 000	−21 000
Total Equity	539 000	478 000	233 000	80 000
Total Long-Term Debt	2 226 000	2 426 000	2 626 000	2 826 000
Total Current Debt	1 285 000	1 287 000	1 299 000	1 187 000
Total Equity and Debt	4 050 000	4 191 000	4 158 000	4 093 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	300 000	390 000	0	0
Other Income	0	0	320 000	260 000
Revenue	300 000	390 000	320 000	260 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	147 000	56 000	49 000	72 000
Operating Profit	153 000	334 000	271 000	188 000
Financial Income	0	0	0	0
Financial Costs	80 000	89 000	118 000	85 000
Financial Balance	−80 000	−89 000	−118 000	−85 000
Dividends	0	0	0	0
Net Income	61 000	245 000	153 000	103 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 067 000	4 067 000	4 067 000	4 067 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 067 000	4 067 000	4 067 000	4 067 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 067 000	4 067 000	4 067 000	4 067 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	18 000	1 000	32 000	21 000
Total Current Assets	−17 000	124 000	92 000	26 000
Total Assets	4 050 000	4 191 000	4 158 000	4 093 000
Total Equity	539 000	478 000	233 000	80 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 226 000	2 426 000	2 626 000	2 826 000
Creditors	21 000	0	12 000	4 000
Unpaid Taxes	9 000	24 000	25 000	0
Dividends	0	0	0	0
Other Current Debt	27 000	47 000	47 000	47 000
Total Current Debt	1 285 000	1 287 000	1 299 000	1 187 000
Total Equity and Debt	4 050 000	4 191 000	4 158 000	4 093 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,32 %	51,26 %	65,67 %	128,75 %
Debt-to-Equity Ratio	4,13	5,08	11,27	35,33
Operating Profit Margin	51 %	85,64 %	84,69 %	72,31 %
Current Ratio	−0,01	0,1	0,07	0,02
Quick Ratio	−0,01	0,1	0,07	0,02
Equity Ratio	0,13	0,11	0,06	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %