BJØRNSTADMYRA 9 AS

1710 SARPSBORG

Finances

Share Ownership

Return on Equity

45,04 %

Current Ratio

1,72

Debt-to-Equity Ratio

12,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 000 000	2 855 000	2 834 000	2 757 000
Net Income	809 000	935 000	949 000	684 000
Total Assets	25 069 000	26 041 000	29 195 000	28 331 000
Total Equity	1 796 000	1 902 000	1 965 000	1 982 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 000 000	2 855 000	2 834 000	2 757 000
Expenditure	1 216 000	1 184 000	1 129 000	1 101 000
Operating Profit	1 784 000	1 671 000	1 706 000	1 656 000
Financial Income	23 000	2 000	11 000	23 000
Financial Costs	770 000	475 000	500 000	803 000
Financial Balance	−747 000	−473 000	−489 000	−780 000
Earnings Before Tax	1 038 000	1 198 000	1 217 000	877 000
Tax	228 000	264 000	268 000	193 000
Net Income	809 000	935 000	949 000	684 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 047 000	23 935 000	24 822 000	25 710 000
Total Current Assets	2 022 000	2 107 000	4 373 000	2 621 000
Total Assets	25 069 000	26 041 000	29 195 000	28 331 000
Total Retained Equity	1 696 000	1 802 000	1 865 000	1 882 000
Total Equity	1 796 000	1 902 000	1 965 000	1 982 000
Total Long-Term Debt	22 099 000	22 858 000	25 901 000	25 407 000
Total Current Debt	1 174 000	1 281 000	1 329 000	942 000
Total Equity and Debt	25 069 000	26 041 000	29 195 000	28 331 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 000 000	2 855 000	2 834 000	2 757 000
Revenue	3 000 000	2 855 000	2 834 000	2 757 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	888 000	888 000	888 000	887 000
Impairment	0	0	0	0
Expenditure	1 216 000	1 184 000	1 129 000	1 101 000
Operating Profit	1 784 000	1 671 000	1 706 000	1 656 000
Financial Income	23 000	2 000	11 000	23 000
Financial Costs	770 000	475 000	500 000	803 000
Financial Balance	−747 000	−473 000	−489 000	−780 000
Dividends	0	0	0	0
Net Income	809 000	935 000	949 000	684 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	23 047 000	23 935 000	24 822 000	25 710 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	23 047 000	23 935 000	24 822 000	25 710 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 047 000	23 935 000	24 822 000	25 710 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	2 022 000	2 107 000	4 373 000	2 621 000
Total Assets	25 069 000	26 041 000	29 195 000	28 331 000
Total Equity	1 796 000	1 902 000	1 965 000	1 982 000
Short-Term Group Debt	1 173 000	1 279 000	1 239 000	911 000
Total Long-Term Debt	22 099 000	22 858 000	25 901 000	25 407 000
Creditors	1 000	2 000	78 000	30 000
Unpaid Taxes	0	0	12 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 174 000	1 281 000	1 329 000	942 000
Total Equity and Debt	25 069 000	26 041 000	29 195 000	28 331 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,04 %	49,16 %	48,3 %	34,51 %
Debt-to-Equity Ratio	12,3	12,02	13,18	12,82
Operating Profit Margin	59,47 %	58,53 %	60,2 %	60,07 %
Current Ratio	1,72	1,64	3,29	2,78
Quick Ratio	1,72	1,64	3,29	2,78
Equity Ratio	0,07	0,07	0,07	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %