B & G EIENDOM AS

3074 SANDE I VESTFOLD

Finances

Share Ownership

Return on Equity

48,73 %

Current Ratio

Debt-to-Equity Ratio

4,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	479 000	497 000	484 000	456 000
Net Income	231 000	162 000	19 000	252 000
Total Assets	2 436 000	2 236 000	2 200 000	1 881 000
Total Equity	474 000	242 000	81 000	61 000

Income (NOK)	2022	2021	2020	2019
Revenue	479 000	497 000	484 000	456 000
Expenditure	180 000	277 000	387 000	129 000
Operating Profit	299 000	219 000	97 000	326 000
Financial Income	0	0	0	0
Financial Costs	34 000	57 000	78 000	74 000
Financial Balance	−34 000	−57 000	−78 000	−74 000
Earnings Before Tax	265 000	162 000	19 000	252 000
Tax	34 000	0	0	0
Net Income	231 000	162 000	19 000	252 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 841 000	1 841 000	1 841 000	1 841 000
Total Current Assets	594 000	394 000	358 000	40 000
Total Assets	2 436 000	2 236 000	2 200 000	1 881 000
Total Retained Equity	338 000	106 000	−55 000	−74 000
Total Equity	474 000	242 000	81 000	61 000
Total Long-Term Debt	1 936 000	1 967 000	2 092 000	1 815 000
Total Current Debt	27 000	27 000	27 000	4 000
Total Equity and Debt	2 436 000	2 236 000	2 200 000	1 881 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	479 000	497 000	484 000	456 000
Revenue	479 000	497 000	484 000	456 000
Cost of Goods Sold	23 000	0	0	0
Salary Costs	0	95 000	243 000	8 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	180 000	277 000	387 000	129 000
Operating Profit	299 000	219 000	97 000	326 000
Financial Income	0	0	0	0
Financial Costs	34 000	57 000	78 000	74 000
Financial Balance	−34 000	−57 000	−78 000	−74 000
Dividends	0	0	0	0
Net Income	231 000	162 000	19 000	252 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 841 000	1 841 000	1 841 000	1 841 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 841 000	1 841 000	1 841 000	1 841 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 841 000	1 841 000	1 841 000	1 841 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	594 000	394 000	358 000	9 000
Total Current Assets	594 000	394 000	358 000	40 000
Total Assets	2 436 000	2 236 000	2 200 000	1 881 000
Total Equity	474 000	242 000	81 000	61 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 936 000	1 967 000	2 092 000	1 815 000
Creditors	23 000	7 000	11 000	2 000
Unpaid Taxes	0	2 000	2 000	0
Dividends	0	0	0	0
Other Current Debt	0	18 000	14 000	3 000
Total Current Debt	27 000	27 000	27 000	4 000
Total Equity and Debt	2 436 000	2 236 000	2 200 000	1 881 000

Financial indicators	2022	2021	2020	2019
Return on Equity	48,73 %	66,94 %	23,46 %	413,11 %
Debt-to-Equity Ratio	4,08	8,13	25,83	29,75
Operating Profit Margin	62,42 %	44,06 %	20,04 %	71,49 %
Current Ratio	22	14,59	13,26	10
Quick Ratio	22	14,59	13,26	10
Equity Ratio	0,19	0,11	0,04	0,03
Gross Profit Margin	95,2 %	100 %	100 %	100 %