BJØRNTVEDT GÅRD AS

0267 OSLO

Finances

Share Ownership

Return on Equity

−0,67 %

Current Ratio

3,42

Debt-to-Equity Ratio

0,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	40 000	53 000	44 000
Net Income	−7 000	−38 000	7 000	−23 000
Total Assets	2 147 000	2 153 000	2 134 000	2 042 000
Total Equity	1 040 000	1 047 000	1 086 000	1 078 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	40 000	53 000	44 000
Expenditure	7 000	54 000	46 000	88 000
Operating Profit	−7 000	−14 000	7 000	−19 000
Financial Income	0	0	0	0
Financial Costs	1 000	24 000	0	4 000
Financial Balance	−1 000	−24 000	0	−4 000
Earnings Before Tax	−7 000	−38 000	7 000	−23 000
Tax	0	0	0	0
Net Income	−7 000	−38 000	7 000	−23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 000	24 000	24 000	34 000
Total Current Assets	2 123 000	2 129 000	2 110 000	2 008 000
Total Assets	2 147 000	2 153 000	2 134 000	2 042 000
Total Retained Equity	40 000	47 000	86 000	78 000
Total Equity	1 040 000	1 047 000	1 086 000	1 078 000
Total Long-Term Debt	485 000	485 000	478 000	459 000
Total Current Debt	621 000	620 000	570 000	505 000
Total Equity and Debt	2 147 000	2 153 000	2 134 000	2 042 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	53 000	0
Other Income	0	40 000	0	44 000
Revenue	0	40 000	53 000	44 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	1 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	7 000	54 000	46 000	88 000
Operating Profit	−7 000	−14 000	7 000	−19 000
Financial Income	0	0	0	0
Financial Costs	1 000	24 000	0	4 000
Financial Balance	−1 000	−24 000	0	−4 000
Dividends	0	0	0	0
Net Income	−7 000	−38 000	7 000	−23 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	24 000	24 000	24 000	24 000
Total Tangible Assets	24 000	24 000	24 000	24 000
Total Fiancial Fixed Assets	0	0	0	10 000
Total Fixed Assets	24 000	24 000	24 000	34 000
Stock	2 112 000	2 112 000	2 086 000	1 991 000
Total Investments	0	0	0	0
Cash, Bank	0	0	3 000	0
Total Current Assets	2 123 000	2 129 000	2 110 000	2 008 000
Total Assets	2 147 000	2 153 000	2 134 000	2 042 000
Total Equity	1 040 000	1 047 000	1 086 000	1 078 000
Short-Term Group Debt	401 000	309 000	199 000	161 000
Total Long-Term Debt	485 000	485 000	478 000	459 000
Creditors	257 000	309 000	267 000	288 000
Unpaid Taxes	−61 000	−59 000	−43 000	−13 000
Dividends	0	0	0	0
Other Current Debt	24 000	61 000	145 000	67 000
Total Current Debt	621 000	620 000	570 000	505 000
Total Equity and Debt	2 147 000	2 153 000	2 134 000	2 042 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,67 %	−3,63 %	0,64 %	−2,13 %
Debt-to-Equity Ratio	0,47	0,46	0,44	0,43
Operating Profit Margin	-	−35 %	13,21 %	−43,18 %
Current Ratio	3,42	3,43	3,7	3,98
Quick Ratio	−1,42	−1,43	−1,39	−1,35
Equity Ratio	0,48	0,49	0,51	0,53
Gross Profit Margin	-	100 %	100 %	100 %