BEITSTAD EIENDOM AS

7730 BEITSTAD

Finances

Share Ownership

Return on Equity

4,21 %

Current Ratio

91,4

Debt-to-Equity Ratio

3,89

Key figures (NOK)	2022	2021	2020	2019
Revenue	179 000	152 000	154 000	159 000
Net Income	11 000	−2 000	4 000	12 000
Total Assets	1 281 000	1 315 000	1 372 000	933 000
Total Equity	261 000	250 000	252 000	248 000

Income (NOK)	2022	2021	2020	2019
Revenue	179 000	152 000	154 000	159 000
Expenditure	89 000	91 000	87 000	107 000
Operating Profit	90 000	61 000	67 000	52 000
Financial Income	0	0	0	0
Financial Costs	75 000	64 000	62 000	36 000
Financial Balance	−75 000	−64 000	−62 000	−36 000
Earnings Before Tax	15 000	−3 000	5 000	16 000
Tax	3 000	−1 000	1 000	3 000
Net Income	11 000	−2 000	4 000	12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	824 000	852 000	877 000	903 000
Total Current Assets	457 000	463 000	495 000	30 000
Total Assets	1 281 000	1 315 000	1 372 000	933 000
Total Retained Equity	22 000	11 000	13 000	9 000
Total Equity	261 000	250 000	252 000	248 000
Total Long-Term Debt	1 015 000	1 066 000	1 117 000	680 000
Total Current Debt	5 000	0	3 000	5 000
Total Equity and Debt	1 281 000	1 315 000	1 372 000	933 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	21 000
Other Income	179 000	152 000	154 000	138 000
Revenue	179 000	152 000	154 000	159 000
Cost of Goods Sold	0	0	0	6 000
Salary Costs	0	0	0	0
Depreciation	25 000	25 000	25 000	25 000
Impairment	0	0	0	0
Expenditure	89 000	91 000	87 000	107 000
Operating Profit	90 000	61 000	67 000	52 000
Financial Income	0	0	0	0
Financial Costs	75 000	64 000	62 000	36 000
Financial Balance	−75 000	−64 000	−62 000	−36 000
Dividends	0	0	0	0
Net Income	11 000	−2 000	4 000	12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	6 000	5 000	6 000
Real Eastate	822 000	847 000	872 000	897 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	822 000	847 000	872 000	897 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	824 000	852 000	877 000	903 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	457 000	463 000	495 000	15 000
Total Current Assets	457 000	463 000	495 000	30 000
Total Assets	1 281 000	1 315 000	1 372 000	933 000
Total Equity	261 000	250 000	252 000	248 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 015 000	1 066 000	1 117 000	680 000
Creditors	0	0	3 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 000	0	0	0
Total Current Debt	5 000	0	3 000	5 000
Total Equity and Debt	1 281 000	1 315 000	1 372 000	933 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,21 %	−0,8 %	1,59 %	4,84 %
Debt-to-Equity Ratio	3,89	4,26	4,43	2,74
Operating Profit Margin	50,28 %	40,13 %	43,51 %	32,7 %
Current Ratio	91,4	-	165	6
Quick Ratio	91,4	-	165	6
Equity Ratio	0,2	0,19	0,18	0,27
Gross Profit Margin	100 %	100 %	100 %	96,23 %