DYRSTAD & BJERKE EIENDOM AS

6723 SVELGEN

Finances

Share Ownership

Return on Equity

−178,79 %

Current Ratio

0,97

Debt-to-Equity Ratio

15,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 251 000	4 524 000	4 622 000	3 993 000
Net Income	−1 686 000	774 000	546 000	488 000
Total Assets	16 318 000	16 401 000	18 030 000	19 523 000
Total Equity	943 000	2 629 000	3 055 000	2 909 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 251 000	4 524 000	4 622 000	3 993 000
Expenditure	4 704 000	3 034 000	3 295 000	2 673 000
Operating Profit	−1 452 000	1 490 000	1 328 000	1 320 000
Financial Income	20 000	26 000	26 000	25 000
Financial Costs	729 000	524 000	653 000	720 000
Financial Balance	−709 000	−498 000	−627 000	−695 000
Earnings Before Tax	−2 161 000	992 000	701 000	626 000
Tax	−475 000	218 000	155 000	138 000
Net Income	−1 686 000	774 000	546 000	488 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 535 000	15 437 000	17 323 000	18 358 000
Total Current Assets	784 000	964 000	708 000	1 165 000
Total Assets	16 318 000	16 401 000	18 030 000	19 523 000
Total Retained Equity	843 000	2 529 000	2 955 000	2 809 000
Total Equity	943 000	2 629 000	3 055 000	2 909 000
Total Long-Term Debt	14 570 000	13 244 000	14 761 000	16 215 000
Total Current Debt	805 000	528 000	215 000	399 000
Total Equity and Debt	16 318 000	16 401 000	18 030 000	19 523 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	65 000	1 160 000	919 000	33 000
Other Income	3 186 000	3 364 000	3 703 000	3 960 000
Revenue	3 251 000	4 524 000	4 622 000	3 993 000
Cost of Goods Sold	0	0	0	0
Salary Costs	608 000	653 000	937 000	726 000
Depreciation	225 000	225 000	225 000	227 000
Impairment	0	0	0	0
Expenditure	4 704 000	3 034 000	3 295 000	2 673 000
Operating Profit	−1 452 000	1 490 000	1 328 000	1 320 000
Financial Income	20 000	26 000	26 000	25 000
Financial Costs	729 000	524 000	653 000	720 000
Financial Balance	−709 000	−498 000	−627 000	−695 000
Dividends	0	0	0	0
Net Income	−1 686 000	774 000	546 000	488 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	322 000	0	0	118 000
Real Eastate	14 946 000	15 083 000	16 880 000	17 709 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	266 000	354 000	442 000	530 000
Total Tangible Assets	15 213 000	15 437 000	17 323 000	18 239 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 535 000	15 437 000	17 323 000	18 358 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	583 000	773 000	526 000	970 000
Total Current Assets	784 000	964 000	708 000	1 165 000
Total Assets	16 318 000	16 401 000	18 030 000	19 523 000
Total Equity	943 000	2 629 000	3 055 000	2 909 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 570 000	13 244 000	14 761 000	16 215 000
Creditors	636 000	353 000	39 000	123 000
Unpaid Taxes	39 000	31 000	51 000	44 000
Dividends	0	0	0	0
Other Current Debt	130 000	65 000	102 000	75 000
Total Current Debt	805 000	528 000	215 000	399 000
Total Equity and Debt	16 318 000	16 401 000	18 030 000	19 523 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−178,79 %	29,44 %	17,87 %	16,78 %
Debt-to-Equity Ratio	15,45	5,04	4,83	5,57
Operating Profit Margin	−44,66 %	32,94 %	28,73 %	33,06 %
Current Ratio	0,97	1,83	3,29	2,92
Quick Ratio	0,97	1,83	3,29	2,92
Equity Ratio	0,06	0,16	0,17	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %