BJØRNEVEIEN BORETTSLAG

1850 MYSEN

Finances

Share Ownership

Return on Equity

12,09 %

Current Ratio

4,48

Debt-to-Equity Ratio

8,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 086 000	2 864 000	2 855 000	2 863 000
Net Income	1 152 000	1 218 000	1 276 000	902 000
Total Assets	91 783 000	91 548 000	91 041 000	90 886 000
Total Equity	9 528 000	8 375 000	7 158 000	5 882 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 086 000	2 864 000	2 855 000	2 863 000
Expenditure	1 562 000	1 382 000	1 256 000	1 574 000
Operating Profit	1 524 000	1 483 000	1 598 000	1 289 000
Financial Income	5 000	0	1 000	2 000
Financial Costs	377 000	265 000	323 000	389 000
Financial Balance	−372 000	−265 000	−322 000	−387 000
Earnings Before Tax	1 153 000	1 218 000	1 276 000	902 000
Tax	0	0	0	0
Net Income	1 152 000	1 218 000	1 276 000	902 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	90 937 000	90 994 000	90 390 000	90 494 000
Total Current Assets	846 000	554 000	651 000	392 000
Total Assets	91 783 000	91 548 000	91 041 000	90 886 000
Total Retained Equity	9 148 000	7 995 000	6 778 000	5 502 000
Total Equity	9 528 000	8 375 000	7 158 000	5 882 000
Total Long-Term Debt	82 067 000	83 027 000	83 684 000	84 745 000
Total Current Debt	189 000	146 000	199 000	154 000
Total Equity and Debt	91 783 000	91 548 000	91 041 000	90 886 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 194 000	0	0	0
Other Income	892 000	2 864 000	2 855 000	2 863 000
Revenue	3 086 000	2 864 000	2 855 000	2 863 000
Cost of Goods Sold	0	0	0	0
Salary Costs	103 000	97 000	97 000	97 000
Depreciation	56 000	10 000	0	0
Impairment	0	0	0	0
Expenditure	1 562 000	1 382 000	1 256 000	1 574 000
Operating Profit	1 524 000	1 483 000	1 598 000	1 289 000
Financial Income	5 000	0	1 000	2 000
Financial Costs	377 000	265 000	323 000	389 000
Financial Balance	−372 000	−265 000	−322 000	−387 000
Dividends	0	0	0	0
Net Income	1 152 000	1 218 000	1 276 000	902 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	90 390 000	90 390 000	90 390 000	90 390 000
Machinery and Plant Facilities	0	604 000	0	0
Fixtures	547 000	0	0	0
Total Tangible Assets	90 937 000	90 994 000	90 390 000	90 390 000
Total Fiancial Fixed Assets	0	0	0	104 000
Total Fixed Assets	90 937 000	90 994 000	90 390 000	90 494 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	673 000	481 000	623 000	330 000
Total Current Assets	846 000	554 000	651 000	392 000
Total Assets	91 783 000	91 548 000	91 041 000	90 886 000
Total Equity	9 528 000	8 375 000	7 158 000	5 882 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	82 067 000	83 027 000	83 684 000	84 745 000
Creditors	70 000	11 000	21 000	52 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	119 000	135 000	178 000	102 000
Total Current Debt	189 000	146 000	199 000	154 000
Total Equity and Debt	91 783 000	91 548 000	91 041 000	90 886 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,09 %	14,54 %	17,83 %	15,33 %
Debt-to-Equity Ratio	8,61	9,91	11,69	14,41
Operating Profit Margin	49,38 %	51,78 %	55,97 %	45,02 %
Current Ratio	4,48	3,79	3,27	2,55
Quick Ratio	4,48	3,79	3,27	2,55
Equity Ratio	0,1	0,09	0,08	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %