BJØBERG EIENDOM AS

0366 OSLO

Finances

Return on Equity

−7,29 %

Current Ratio

5,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 334 000	2 836 000	2 293 000	2 253 000
Net Income	−11 113 000	18 660 000	106 116 000	−3 011 000
Total Assets	171 001 000	183 977 000	176 342 000	67 835 000
Total Equity	152 439 000	172 064 000	173 638 000	58 492 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 334 000	2 836 000	2 293 000	2 253 000
Expenditure	3 921 000	3 656 000	2 841 000	2 027 000
Operating Profit	1 413 000	−820 000	−547 000	227 000
Financial Income	4 473 000	22 587 000	107 122 000	1 702 000
Financial Costs	16 736 000	2 974 000	459 000	4 869 000
Financial Balance	−12 263 000	19 613 000	106 663 000	−3 167 000
Earnings Before Tax	−10 850 000	18 794 000	106 116 000	−2 940 000
Tax	263 000	134 000	−1 000	71 000
Net Income	−11 113 000	18 660 000	106 116 000	−3 011 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	72 804 000	79 759 000	70 187 000	47 882 000
Total Current Assets	98 197 000	104 218 000	106 155 000	19 952 000
Total Assets	171 001 000	183 977 000	176 342 000	67 835 000
Total Retained Equity	120 578 000	140 303 000	141 877 000	26 731 000
Total Equity	152 439 000	172 064 000	173 638 000	58 492 000
Total Long-Term Debt	206 000	0	0	9 030 000
Total Current Debt	18 356 000	11 913 000	2 704 000	313 000
Total Equity and Debt	171 001 000	183 977 000	176 342 000	67 835 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 334 000	2 836 000	2 293 000	2 253 000
Revenue	5 334 000	2 836 000	2 293 000	2 253 000
Cost of Goods Sold	0	0	0	0
Salary Costs	86 000	21 000	22 000	13 000
Depreciation	0	0	15 000	171 000
Impairment	713 000	0	0	0
Expenditure	3 921 000	3 656 000	2 841 000	2 027 000
Operating Profit	1 413 000	−820 000	−547 000	227 000
Financial Income	4 473 000	22 587 000	107 122 000	1 702 000
Financial Costs	16 736 000	2 974 000	459 000	4 869 000
Financial Balance	−12 263 000	19 613 000	106 663 000	−3 167 000
Dividends	8 612 000	20 234 000	0	825 000
Net Income	−11 113 000	18 660 000	106 116 000	−3 011 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	56 931 000	59 694 000	51 820 000	42 210 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	15 000
Total Tangible Assets	56 931 000	59 694 000	51 820 000	42 225 000
Total Fiancial Fixed Assets	15 873 000	20 066 000	18 367 000	5 658 000
Total Fixed Assets	72 804 000	79 759 000	70 187 000	47 882 000
Stock	0	0	0	0
Total Investments	64 802 000	72 739 000	85 730 000	15 559 000
Cash, Bank	3 055 000	406 000	5 042 000	343 000
Total Current Assets	98 197 000	104 218 000	106 155 000	19 952 000
Total Assets	171 001 000	183 977 000	176 342 000	67 835 000
Total Equity	152 439 000	172 064 000	173 638 000	58 492 000
Short-Term Group Debt	0	2 367 000	2 367 000	0
Total Long-Term Debt	206 000	0	0	9 030 000
Creditors	92 000	−356 000	115 000	80 000
Unpaid Taxes	15 000	4 000	5 000	2 000
Dividends	8 612 000	20 234 000	0	825 000
Other Current Debt	3 174 000	289 000	217 000	155 000
Total Current Debt	18 356 000	11 913 000	2 704 000	313 000
Total Equity and Debt	171 001 000	183 977 000	176 342 000	67 835 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,29 %	10,84 %	61,11 %	−5,15 %
Debt-to-Equity Ratio	0	0	0	0,15
Operating Profit Margin	26,49 %	−28,91 %	−23,86 %	10,08 %
Current Ratio	5,35	8,75	39,26	63,74
Quick Ratio	5,35	8,75	39,26	63,74
Equity Ratio	0,89	0,94	0,98	0,86
Gross Profit Margin	100 %	100 %	100 %	100 %