BJORVAND & CO. AS

4612 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

7,69 %

Current Ratio

2,38

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 331 000	4 800 000	5 182 000	4 769 000
Net Income	79 000	159 000	500 000	262 000
Total Assets	1 762 000	2 288 000	2 847 000	2 791 000
Total Equity	1 027 000	1 348 000	1 665 000	1 555 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 331 000	4 800 000	5 182 000	4 769 000
Expenditure	5 227 000	4 597 000	4 541 000	4 429 000
Operating Profit	104 000	203 000	640 000	339 000
Financial Income	0	4 000	4 000	1 000
Financial Costs	3 000	3 000	2 000	4 000
Financial Balance	−3 000	1 000	2 000	−3 000
Earnings Before Tax	101 000	204 000	642 000	336 000
Tax	22 000	45 000	142 000	74 000
Net Income	79 000	159 000	500 000	262 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	74 000	39 000	67 000	99 000
Total Current Assets	1 687 000	2 250 000	2 780 000	2 692 000
Total Assets	1 762 000	2 288 000	2 847 000	2 791 000
Total Retained Equity	727 000	1 048 000	1 365 000	1 255 000
Total Equity	1 027 000	1 348 000	1 665 000	1 555 000
Total Long-Term Debt	26 000	36 000	46 000	55 000
Total Current Debt	709 000	904 000	1 136 000	1 180 000
Total Equity and Debt	1 762 000	2 288 000	2 847 000	2 791 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 331 000	4 804 000	5 152 000	4 769 000
Other Income	0	−4 000	30 000	0
Revenue	5 331 000	4 800 000	5 182 000	4 769 000
Cost of Goods Sold	2 268 000	1 714 000	1 858 000	1 923 000
Salary Costs	1 839 000	1 781 000	1 616 000	1 493 000
Depreciation	42 000	31 000	31 000	31 000
Impairment	0	0	0	0
Expenditure	5 227 000	4 597 000	4 541 000	4 429 000
Operating Profit	104 000	203 000	640 000	339 000
Financial Income	0	4 000	4 000	1 000
Financial Costs	3 000	3 000	2 000	4 000
Financial Balance	−3 000	1 000	2 000	−3 000
Dividends	0	0	0	0
Net Income	79 000	159 000	500 000	262 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 000	9 000	6 000	6 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	64 000	30 000	61 000	93 000
Total Tangible Assets	64 000	30 000	61 000	93 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	74 000	39 000	67 000	99 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 236 000	1 743 000	1 653 000	2 241 000
Total Current Assets	1 687 000	2 250 000	2 780 000	2 692 000
Total Assets	1 762 000	2 288 000	2 847 000	2 791 000
Total Equity	1 027 000	1 348 000	1 665 000	1 555 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	26 000	36 000	46 000	55 000
Creditors	291 000	406 000	478 000	511 000
Unpaid Taxes	206 000	263 000	305 000	350 000
Dividends	0	0	0	0
Other Current Debt	188 000	188 000	212 000	246 000
Total Current Debt	709 000	904 000	1 136 000	1 180 000
Total Equity and Debt	1 762 000	2 288 000	2 847 000	2 791 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,69 %	11,8 %	30,03 %	16,85 %
Debt-to-Equity Ratio	0,03	0,03	0,03	0,04
Operating Profit Margin	1,95 %	4,23 %	12,35 %	7,11 %
Current Ratio	2,38	2,49	2,45	2,28
Quick Ratio	2,38	2,49	2,45	2,28
Equity Ratio	0,58	0,59	0,58	0,56
Gross Profit Margin	57,46 %	64,29 %	64,15 %	59,68 %