GUDBRAND BJONE AS

3522 BJONEROA

Finances

Return on Equity

15,55 %

Current Ratio

2,14

Debt-to-Equity Ratio

0,89

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 787 000	2 456 000	2 035 000	1 989 000
Net Income	118 000	184 000	79 000	−2 000
Total Assets	1 905 000	1 348 000	1 416 000	1 656 000
Total Equity	759 000	642 000	458 000	379 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 787 000	2 456 000	2 035 000	1 989 000
Expenditure	2 604 000	2 193 000	1 903 000	1 936 000
Operating Profit	184 000	263 000	132 000	53 000
Financial Income	7 000	5 000	0	1 000
Financial Costs	41 000	27 000	31 000	55 000
Financial Balance	−34 000	−22 000	−31 000	−54 000
Earnings Before Tax	149 000	241 000	101 000	−1 000
Tax	32 000	58 000	22 000	1 000
Net Income	118 000	184 000	79 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	895 000	713 000	808 000	1 266 000
Total Current Assets	1 009 000	635 000	609 000	390 000
Total Assets	1 905 000	1 348 000	1 416 000	1 656 000
Total Retained Equity	659 000	542 000	358 000	279 000
Total Equity	759 000	642 000	458 000	379 000
Total Long-Term Debt	675 000	316 000	649 000	992 000
Total Current Debt	471 000	390 000	309 000	285 000
Total Equity and Debt	1 905 000	1 348 000	1 416 000	1 656 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 728 000	2 336 000	2 035 000	1 989 000
Other Income	60 000	120 000	0	0
Revenue	2 787 000	2 456 000	2 035 000	1 989 000
Cost of Goods Sold	0	0	0	0
Salary Costs	804 000	647 000	633 000	609 000
Depreciation	502 000	448 000	436 000	438 000
Impairment	0	0	0	0
Expenditure	2 604 000	2 193 000	1 903 000	1 936 000
Operating Profit	184 000	263 000	132 000	53 000
Financial Income	7 000	5 000	0	1 000
Financial Costs	41 000	27 000	31 000	55 000
Financial Balance	−34 000	−22 000	−31 000	−54 000
Dividends	0	0	0	0
Net Income	118 000	184 000	79 000	−2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	77 000	47 000	43 000	66 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	814 000	661 000	759 000	1 196 000
Total Tangible Assets	814 000	661 000	759 000	1 196 000
Total Fiancial Fixed Assets	5 000	5 000	5 000	5 000
Total Fixed Assets	895 000	713 000	808 000	1 266 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	742 000	496 000	438 000	247 000
Total Current Assets	1 009 000	635 000	609 000	390 000
Total Assets	1 905 000	1 348 000	1 416 000	1 656 000
Total Equity	759 000	642 000	458 000	379 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	675 000	316 000	649 000	992 000
Creditors	74 000	61 000	58 000	58 000
Unpaid Taxes	152 000	99 000	103 000	78 000
Dividends	0	0	0	0
Other Current Debt	183 000	169 000	148 000	150 000
Total Current Debt	471 000	390 000	309 000	285 000
Total Equity and Debt	1 905 000	1 348 000	1 416 000	1 656 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,55 %	28,66 %	17,25 %	−0,53 %
Debt-to-Equity Ratio	0,89	0,49	1,42	2,62
Operating Profit Margin	6,6 %	10,71 %	6,49 %	2,66 %
Current Ratio	2,14	1,63	1,97	1,37
Quick Ratio	2,14	1,63	1,97	1,37
Equity Ratio	0,4	0,48	0,32	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %