BKE EIENDOM AS

1792 TISTEDAL

Finances

Share Ownership

Return on Equity

29,13 %

Current Ratio

1,35

Debt-to-Equity Ratio

1,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	531 000	457 000	421 000	350 000
Net Income	245 000	224 000	209 000	129 000
Total Assets	2 226 000	2 103 000	2 158 000	2 200 000
Total Equity	841 000	596 000	372 000	163 000

Income (NOK)	2022	2021	2020	2019
Revenue	531 000	457 000	421 000	350 000
Expenditure	165 000	126 000	96 000	117 000
Operating Profit	366 000	331 000	325 000	233 000
Financial Income	0	0	0	0
Financial Costs	52 000	45 000	57 000	68 000
Financial Balance	−52 000	−45 000	−57 000	−68 000
Earnings Before Tax	314 000	287 000	268 000	165 000
Tax	69 000	63 000	59 000	36 000
Net Income	245 000	224 000	209 000	129 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 960 000	2 000 000	2 041 000	2 083 000
Total Current Assets	266 000	103 000	117 000	117 000
Total Assets	2 226 000	2 103 000	2 158 000	2 200 000
Total Retained Equity	811 000	566 000	342 000	133 000
Total Equity	841 000	596 000	372 000	163 000
Total Long-Term Debt	1 188 000	1 276 000	1 364 000	1 452 000
Total Current Debt	197 000	232 000	422 000	585 000
Total Equity and Debt	2 226 000	2 103 000	2 158 000	2 200 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	27 000	14 000	25 000	30 000
Other Income	504 000	443 000	396 000	320 000
Revenue	531 000	457 000	421 000	350 000
Cost of Goods Sold	9 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	40 000	41 000	42 000	43 000
Impairment	0	0	0	0
Expenditure	165 000	126 000	96 000	117 000
Operating Profit	366 000	331 000	325 000	233 000
Financial Income	0	0	0	0
Financial Costs	52 000	45 000	57 000	68 000
Financial Balance	−52 000	−45 000	−57 000	−68 000
Dividends	0	0	0	0
Net Income	245 000	224 000	209 000	129 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 960 000	2 000 000	2 041 000	2 083 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 960 000	2 000 000	2 041 000	2 083 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 960 000	2 000 000	2 041 000	2 083 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	266 000	103 000	117 000	92 000
Total Current Assets	266 000	103 000	117 000	117 000
Total Assets	2 226 000	2 103 000	2 158 000	2 200 000
Total Equity	841 000	596 000	372 000	163 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 188 000	1 276 000	1 364 000	1 452 000
Creditors	4 000	3 000	2 000	3 000
Unpaid Taxes	110 000	101 000	97 000	73 000
Dividends	0	0	0	0
Other Current Debt	14 000	64 000	264 000	460 000
Total Current Debt	197 000	232 000	422 000	585 000
Total Equity and Debt	2 226 000	2 103 000	2 158 000	2 200 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,13 %	37,58 %	56,18 %	79,14 %
Debt-to-Equity Ratio	1,41	2,14	3,67	8,91
Operating Profit Margin	68,93 %	72,43 %	77,2 %	66,57 %
Current Ratio	1,35	0,44	0,28	0,2
Quick Ratio	1,35	0,44	0,28	0,2
Equity Ratio	0,38	0,28	0,17	0,07
Gross Profit Margin	98,31 %	100 %	100 %	100 %