BJORLI FJELLMAT EIENDOM AS

2669 BJORLI

Finances

Share Ownership

Return on Equity

68,91 %

Current Ratio

2,64

Debt-to-Equity Ratio

5,35

Key figures (NOK)	2022	2021	2020
Revenue	456 000	456 000	190 000
Net Income	235 000	253 000	29 000
Total Assets	2 333 000	2 302 000	2 060 000
Total Equity	341 000	206 000	53 000

Income (NOK)	2022	2021	2020
Revenue	456 000	456 000	190 000
Expenditure	100 000	84 000	145 000
Operating Profit	357 000	372 000	45 000
Financial Income	0	0	0
Financial Costs	55 000	48 000	10 000
Financial Balance	−55 000	−48 000	−10 000
Earnings Before Tax	302 000	324 000	35 000
Tax	66 000	71 000	7 000
Net Income	235 000	253 000	29 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 894 000	1 929 000	1 964 000
Total Current Assets	439 000	374 000	96 000
Total Assets	2 333 000	2 302 000	2 060 000
Total Retained Equity	317 000	182 000	29 000
Total Equity	341 000	206 000	53 000
Total Long-Term Debt	1 825 000	1 925 000	2 000 000
Total Current Debt	166 000	171 000	7 000
Total Equity and Debt	2 333 000	2 302 000	2 060 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	456 000	456 000	190 000
Revenue	456 000	456 000	190 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	35 000	35 000	36 000
Impairment	0	0	0
Expenditure	100 000	84 000	145 000
Operating Profit	357 000	372 000	45 000
Financial Income	0	0	0
Financial Costs	55 000	48 000	10 000
Financial Balance	−55 000	−48 000	−10 000
Dividends	100 000	100 000	0
Net Income	235 000	253 000	29 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	1 894 000	1 929 000	1 964 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	1 894 000	1 929 000	1 964 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	1 894 000	1 929 000	1 964 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	287 000	108 000	6 000
Total Current Assets	439 000	374 000	96 000
Total Assets	2 333 000	2 302 000	2 060 000
Total Equity	341 000	206 000	53 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	1 825 000	1 925 000	2 000 000
Creditors	0	0	0
Unpaid Taxes	0	0	0
Dividends	100 000	100 000	0
Other Current Debt	0	0	0
Total Current Debt	166 000	171 000	7 000
Total Equity and Debt	2 333 000	2 302 000	2 060 000

Financial indicators	2022	2021	2020
Return on Equity	68,91 %	122,82 %	54,72 %
Debt-to-Equity Ratio	5,35	9,34	37,74
Operating Profit Margin	78,29 %	81,58 %	23,68 %
Current Ratio	2,64	2,19	13,71
Quick Ratio	2,64	2,19	13,71
Equity Ratio	0,15	0,09	0,03
Gross Profit Margin	100 %	100 %	100 %