BJØRKHOL BORETTSLAG

2321 HAMAR

Finances

Share Ownership

Return on Equity

7,05 %

Current Ratio

5,28

Debt-to-Equity Ratio

2,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	919 000	924 000	2 922 000	620 000
Net Income	480 000	534 000	2 452 000	121 000
Total Assets	24 207 000	24 136 000	24 089 000	24 002 000
Total Equity	6 808 000	6 328 000	5 793 000	3 341 000

Income (NOK)	2022	2021	2020	2019
Revenue	919 000	924 000	2 922 000	620 000
Expenditure	323 000	307 000	273 000	285 000
Operating Profit	596 000	617 000	2 650 000	334 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	118 000	83 000	199 000	214 000
Financial Balance	−116 000	−83 000	−198 000	−213 000
Earnings Before Tax	480 000	534 000	2 452 000	121 000
Tax	0	0	0	0
Net Income	480 000	534 000	2 452 000	121 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 637 000	23 628 000	23 628 000	23 628 000
Total Current Assets	570 000	508 000	461 000	374 000
Total Assets	24 207 000	24 136 000	24 089 000	24 002 000
Total Retained Equity	6 768 000	6 288 000	5 753 000	3 301 000
Total Equity	6 808 000	6 328 000	5 793 000	3 341 000
Total Long-Term Debt	17 291 000	17 719 000	18 177 000	20 545 000
Total Current Debt	108 000	90 000	119 000	115 000
Total Equity and Debt	24 207 000	24 136 000	24 089 000	24 002 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	919 000	924 000	2 922 000	620 000
Revenue	919 000	924 000	2 922 000	620 000
Cost of Goods Sold	0	0	0	0
Salary Costs	17 000	17 000	17 000	11 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	323 000	307 000	273 000	285 000
Operating Profit	596 000	617 000	2 650 000	334 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	118 000	83 000	199 000	214 000
Financial Balance	−116 000	−83 000	−198 000	−213 000
Dividends	0	0	0	0
Net Income	480 000	534 000	2 452 000	121 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	23 628 000	23 628 000	23 628 000	23 628 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	23 628 000	23 628 000	23 628 000	23 628 000
Total Fiancial Fixed Assets	9 000	0	0	0
Total Fixed Assets	23 637 000	23 628 000	23 628 000	23 628 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	537 000	474 000	401 000	325 000
Total Current Assets	570 000	508 000	461 000	374 000
Total Assets	24 207 000	24 136 000	24 089 000	24 002 000
Total Equity	6 808 000	6 328 000	5 793 000	3 341 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 291 000	17 719 000	18 177 000	20 545 000
Creditors	13 000	0	8 000	34 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	9 000	8 000	28 000	7 000
Total Current Debt	108 000	90 000	119 000	115 000
Total Equity and Debt	24 207 000	24 136 000	24 089 000	24 002 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,05 %	8,44 %	42,33 %	3,62 %
Debt-to-Equity Ratio	2,54	2,8	3,14	6,15
Operating Profit Margin	64,85 %	66,77 %	90,69 %	53,87 %
Current Ratio	5,28	5,64	3,87	3,25
Quick Ratio	5,28	5,64	3,87	3,25
Equity Ratio	0,28	0,26	0,24	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %