BYHAGEN EIENDOM AS

9510 ALTA

Finances

Share Ownership

Return on Equity

12,8 %

Current Ratio

6,76

Debt-to-Equity Ratio

2,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 332 000	1 333 000	1 330 000	1 282 000
Net Income	449 000	471 000	428 000	385 000
Total Assets	12 876 000	12 868 000	12 862 000	12 897 000
Total Equity	3 508 000	3 059 000	2 588 000	2 160 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 332 000	1 333 000	1 330 000	1 282 000
Expenditure	521 000	528 000	551 000	531 000
Operating Profit	812 000	805 000	780 000	751 000
Financial Income	0	0	0	0
Financial Costs	236 000	200 000	230 000	258 000
Financial Balance	−236 000	−200 000	−230 000	−258 000
Earnings Before Tax	575 000	605 000	549 000	494 000
Tax	127 000	133 000	121 000	109 000
Net Income	449 000	471 000	428 000	385 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 185 000	11 470 000	11 756 000	12 042 000
Total Current Assets	1 691 000	1 398 000	1 106 000	855 000
Total Assets	12 876 000	12 868 000	12 862 000	12 897 000
Total Retained Equity	3 408 000	2 959 000	2 488 000	2 060 000
Total Equity	3 508 000	3 059 000	2 588 000	2 160 000
Total Long-Term Debt	9 117 000	9 596 000	10 073 000	10 547 000
Total Current Debt	250 000	213 000	201 000	190 000
Total Equity and Debt	12 876 000	12 868 000	12 862 000	12 897 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 332 000	1 333 000	1 330 000	1 282 000
Revenue	1 332 000	1 333 000	1 330 000	1 282 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	10 000
Depreciation	286 000	286 000	286 000	282 000
Impairment	0	0	0	0
Expenditure	521 000	528 000	551 000	531 000
Operating Profit	812 000	805 000	780 000	751 000
Financial Income	0	0	0	0
Financial Costs	236 000	200 000	230 000	258 000
Financial Balance	−236 000	−200 000	−230 000	−258 000
Dividends	0	0	0	0
Net Income	449 000	471 000	428 000	385 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 185 000	11 470 000	11 756 000	12 042 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 185 000	11 470 000	11 756 000	12 042 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 185 000	11 470 000	11 756 000	12 042 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 691 000	1 398 000	1 040 000	677 000
Total Current Assets	1 691 000	1 398 000	1 106 000	855 000
Total Assets	12 876 000	12 868 000	12 862 000	12 897 000
Total Equity	3 508 000	3 059 000	2 588 000	2 160 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 117 000	9 596 000	10 073 000	10 547 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	113 000	71 000	74 000	78 000
Total Current Debt	250 000	213 000	201 000	190 000
Total Equity and Debt	12 876 000	12 868 000	12 862 000	12 897 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,8 %	15,4 %	16,54 %	17,82 %
Debt-to-Equity Ratio	2,6	3,14	3,89	4,88
Operating Profit Margin	60,96 %	60,39 %	58,65 %	58,58 %
Current Ratio	6,76	6,56	5,5	4,5
Quick Ratio	6,76	6,56	5,5	4,5
Equity Ratio	0,27	0,24	0,2	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %