BJØRNSTJERNE BJØRNSONSGATE AS

0160 OSLO

Finances

Share Ownership

Return on Equity

57,43 %

Current Ratio

1,13

Debt-to-Equity Ratio

5,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 890 000	8 410 000	9 221 000	9 456 000
Net Income	4 251 000	4 239 000	3 521 000	4 273 000
Total Assets	53 646 000	42 855 000	37 176 000	37 298 000
Total Equity	7 402 000	6 284 000	5 685 000	5 289 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 890 000	8 410 000	9 221 000	9 456 000
Expenditure	2 996 000	2 155 000	3 956 000	3 097 000
Operating Profit	6 894 000	6 255 000	5 266 000	6 359 000
Financial Income	1 000	2 000	0	4 000
Financial Costs	1 445 000	823 000	751 000	884 000
Financial Balance	−1 444 000	−821 000	−751 000	−880 000
Earnings Before Tax	5 450 000	5 434 000	4 515 000	5 479 000
Tax	1 199 000	1 195 000	993 000	1 205 000
Net Income	4 251 000	4 239 000	3 521 000	4 273 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	48 252 000	36 843 000	36 862 000	36 702 000
Total Current Assets	5 394 000	6 012 000	314 000	596 000
Total Assets	53 646 000	42 855 000	37 176 000	37 298 000
Total Retained Equity	2 113 000	995 000	396 000	0
Total Equity	7 402 000	6 284 000	5 685 000	5 289 000
Total Long-Term Debt	41 451 000	31 137 000	26 990 000	25 006 000
Total Current Debt	4 793 000	5 434 000	4 500 000	7 003 000
Total Equity and Debt	53 646 000	42 855 000	37 176 000	37 298 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	9 890 000	8 410 000	9 221 000	9 456 000
Revenue	9 890 000	8 410 000	9 221 000	9 456 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 236 000	580 000	577 000	562 000
Impairment	0	0	0	0
Expenditure	2 996 000	2 155 000	3 956 000	3 097 000
Operating Profit	6 894 000	6 255 000	5 266 000	6 359 000
Financial Income	1 000	2 000	0	4 000
Financial Costs	1 445 000	823 000	751 000	884 000
Financial Balance	−1 444 000	−821 000	−751 000	−880 000
Dividends	0	0	0	0
Net Income	4 251 000	4 239 000	3 521 000	4 273 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	47 833 000	36 828 000	36 862 000	36 702 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	15 000	0	0
Total Tangible Assets	47 833 000	36 843 000	36 862 000	36 702 000
Total Fiancial Fixed Assets	419 000	0	0	0
Total Fixed Assets	48 252 000	36 843 000	36 862 000	36 702 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 076 000	5 406 000	72 000	79 000
Total Current Assets	5 394 000	6 012 000	314 000	596 000
Total Assets	53 646 000	42 855 000	37 176 000	37 298 000
Total Equity	7 402 000	6 284 000	5 685 000	5 289 000
Short-Term Group Debt	4 272 000	4 667 000	4 007 000	5 469 000
Total Long-Term Debt	41 451 000	31 137 000	26 990 000	25 006 000
Creditors	493 000	609 000	316 000	319 000
Unpaid Taxes	0	74 000	160 000	213 000
Dividends	0	0	0	0
Other Current Debt	28 000	85 000	18 000	1 001 000
Total Current Debt	4 793 000	5 434 000	4 500 000	7 003 000
Total Equity and Debt	53 646 000	42 855 000	37 176 000	37 298 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,43 %	67,46 %	61,93 %	80,79 %
Debt-to-Equity Ratio	5,6	4,95	4,75	4,73
Operating Profit Margin	69,71 %	74,38 %	57,11 %	67,25 %
Current Ratio	1,13	1,11	0,07	0,09
Quick Ratio	1,13	1,11	0,07	0,09
Equity Ratio	0,14	0,15	0,15	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %