BJØRNSTADMYRA 1 AS

1825 TOMTER

Finances

Share Ownership

Return on Equity

22,77 %

Current Ratio

3,41

Debt-to-Equity Ratio

4,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 997 000	1 891 000	1 899 000	1 838 000
Net Income	566 000	572 000	211 000	488 000
Total Assets	14 441 000	14 396 000	15 322 000	15 631 000
Total Equity	2 486 000	1 920 000	1 347 000	1 136 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 997 000	1 891 000	1 899 000	1 838 000
Expenditure	857 000	868 000	1 227 000	783 000
Operating Profit	1 140 000	1 022 000	672 000	1 054 000
Financial Income	2 000	2 000	1 000	0
Financial Costs	416 000	291 000	403 000	429 000
Financial Balance	−414 000	−289 000	−402 000	−429 000
Earnings Before Tax	726 000	734 000	270 000	625 000
Tax	160 000	161 000	59 000	138 000
Net Income	566 000	572 000	211 000	488 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 122 000	13 866 000	14 610 000	15 353 000
Total Current Assets	1 320 000	530 000	713 000	278 000
Total Assets	14 441 000	14 396 000	15 322 000	15 631 000
Total Retained Equity	1 386 000	820 000	247 000	36 000
Total Equity	2 486 000	1 920 000	1 347 000	1 136 000
Total Long-Term Debt	11 568 000	12 269 000	13 884 000	12 587 000
Total Current Debt	387 000	207 000	91 000	1 908 000
Total Equity and Debt	14 441 000	14 396 000	15 322 000	15 631 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	77 000	91 000	99 000	38 000
Other Income	1 920 000	1 800 000	1 800 000	1 800 000
Revenue	1 997 000	1 891 000	1 899 000	1 838 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	744 000	744 000	744 000	658 000
Impairment	0	0	0	0
Expenditure	857 000	868 000	1 227 000	783 000
Operating Profit	1 140 000	1 022 000	672 000	1 054 000
Financial Income	2 000	2 000	1 000	0
Financial Costs	416 000	291 000	403 000	429 000
Financial Balance	−414 000	−289 000	−402 000	−429 000
Dividends	0	0	0	0
Net Income	566 000	572 000	211 000	488 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 122 000	13 866 000	14 610 000	15 353 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 122 000	13 866 000	14 610 000	15 353 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 122 000	13 866 000	14 610 000	15 353 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 320 000	530 000	713 000	76 000
Total Current Assets	1 320 000	530 000	713 000	278 000
Total Assets	14 441 000	14 396 000	15 322 000	15 631 000
Total Equity	2 486 000	1 920 000	1 347 000	1 136 000
Short-Term Group Debt	0	0	0	473 000
Total Long-Term Debt	11 568 000	12 269 000	13 884 000	12 587 000
Creditors	0	0	1 000	1 315 000
Unpaid Taxes	82 000	37 000	20 000	0
Dividends	0	0	0	0
Other Current Debt	128 000	67 000	70 000	120 000
Total Current Debt	387 000	207 000	91 000	1 908 000
Total Equity and Debt	14 441 000	14 396 000	15 322 000	15 631 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,77 %	29,79 %	15,66 %	42,96 %
Debt-to-Equity Ratio	4,65	6,39	10,31	11,08
Operating Profit Margin	57,09 %	54,05 %	35,39 %	57,34 %
Current Ratio	3,41	2,56	7,84	0,15
Quick Ratio	3,41	2,56	7,84	0,15
Equity Ratio	0,17	0,13	0,09	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %