BJØRNSTADMYRA 12 AS

1712 GRÅLUM

Finances

Share Ownership

Return on Equity

3,14 %

Current Ratio

0,13

Debt-to-Equity Ratio

3,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 465 000	2 454 000	0	0
Net Income	354 000	347 000	−193 000	186 000
Total Assets	51 334 000	51 728 000	38 508 000	4 759 000
Total Equity	11 260 000	10 905 000	3 558 000	3 752 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 465 000	2 454 000	0	0
Expenditure	2 765 000	1 230 000	97 000	40 000
Operating Profit	1 700 000	1 224 000	−97 000	−40 000
Financial Income	0	0	0	0
Financial Costs	1 246 000	779 000	151 000	132 000
Financial Balance	−1 246 000	−779 000	−151 000	−132 000
Earnings Before Tax	454 000	445 000	−248 000	−172 000
Tax	100 000	98 000	−55 000	−358 000
Net Income	354 000	347 000	−193 000	186 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	51 096 000	48 605 000	30 060 000	4 628 000
Total Current Assets	238 000	3 123 000	8 448 000	131 000
Total Assets	51 334 000	51 728 000	38 508 000	4 759 000
Total Retained Equity	−640 000	−995 000	−1 342 000	−1 148 000
Total Equity	11 260 000	10 905 000	3 558 000	3 752 000
Total Long-Term Debt	38 207 000	36 647 000	31 665 000	1 007 000
Total Current Debt	1 867 000	4 175 000	3 285 000	0
Total Equity and Debt	51 334 000	51 728 000	38 508 000	4 759 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	2 303 000	0	0
Other Income	4 465 000	151 000	0	0
Revenue	4 465 000	2 454 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 088 000	656 000	0	0
Impairment	0	0	0	0
Expenditure	2 765 000	1 230 000	97 000	40 000
Operating Profit	1 700 000	1 224 000	−97 000	−40 000
Financial Income	0	0	0	0
Financial Costs	1 246 000	779 000	151 000	132 000
Financial Balance	−1 246 000	−779 000	−151 000	−132 000
Dividends	0	0	0	0
Net Income	354 000	347 000	−193 000	186 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	215 000	315 000	412 000	358 000
Real Eastate	50 815 000	48 291 000	29 648 000	4 271 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	67 000	0	0	0
Total Tangible Assets	50 881 000	48 291 000	29 648 000	4 271 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	51 096 000	48 605 000	30 060 000	4 628 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	1 376 000	2 502 000	131 000
Total Current Assets	238 000	3 123 000	8 448 000	131 000
Total Assets	51 334 000	51 728 000	38 508 000	4 759 000
Total Equity	11 260 000	10 905 000	3 558 000	3 752 000
Short-Term Group Debt	667 000	0	0	0
Total Long-Term Debt	38 207 000	36 647 000	31 665 000	1 007 000
Creditors	165 000	106 000	2 775 000	0
Unpaid Taxes	650 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	339 000	4 069 000	510 000	0
Total Current Debt	1 867 000	4 175 000	3 285 000	0
Total Equity and Debt	51 334 000	51 728 000	38 508 000	4 759 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,14 %	3,18 %	−5,42 %	4,96 %
Debt-to-Equity Ratio	3,39	3,36	8,9	0,27
Operating Profit Margin	38,07 %	49,88 %	-	-
Current Ratio	0,13	0,75	2,57	-
Quick Ratio	0,13	0,75	2,57	-
Equity Ratio	0,22	0,21	0,09	0,79
Gross Profit Margin	100 %	100 %	-	-