BJØRKLUND BORETTSLAG

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

−7,57 %

Current Ratio

3,01

Debt-to-Equity Ratio

4,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 166 000	1 051 000	987 000	968 000
Net Income	−218 000	−2 219 000	−991 000	2 000
Total Assets	15 686 000	16 341 000	15 677 000	15 719 000
Total Equity	2 881 000	3 099 000	5 318 000	6 309 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 166 000	1 051 000	987 000	968 000
Expenditure	−1 158 000	−3 143 000	−1 846 000	−827 000
Operating Profit	8 000	−2 093 000	−859 000	140 000
Financial Income	9 000	1 000	2 000	5 000
Financial Costs	−235 000	−127 000	−133 000	−143 000
Financial Balance	244 000	128 000	135 000	148 000
Earnings Before Tax	−218 000	−2 219 000	−991 000	2 000
Tax	0	0	0	0
Net Income	−218 000	−2 219 000	−991 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 044 000	14 847 000	14 868 000	14 890 000
Total Current Assets	642 000	1 494 000	809 000	830 000
Total Assets	15 686 000	16 341 000	15 677 000	15 719 000
Total Retained Equity	2 881 000	3 099 000	5 318 000	6 309 000
Total Equity	2 881 000	3 099 000	5 318 000	6 309 000
Total Long-Term Debt	12 592 000	12 836 000	10 047 000	9 176 000
Total Current Debt	213 000	406 000	312 000	234 000
Total Equity and Debt	15 686 000	16 341 000	15 677 000	15 719 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 166 000	1 051 000	987 000	968 000
Revenue	1 166 000	1 051 000	987 000	968 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−123 000	−51 000	−50 000	−67 000
Depreciation	−21 000	−21 000	−21 000	−21 000
Impairment	0	0	0	0
Expenditure	−1 158 000	−3 143 000	−1 846 000	−827 000
Operating Profit	8 000	−2 093 000	−859 000	140 000
Financial Income	9 000	1 000	2 000	5 000
Financial Costs	−235 000	−127 000	−133 000	−143 000
Financial Balance	244 000	128 000	135 000	148 000
Dividends	0	0	0	0
Net Income	−218 000	−2 219 000	−991 000	2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 042 000	14 847 000	14 868 000	14 890 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 000	0	0	0
Total Tangible Assets	15 044 000	14 847 000	14 868 000	14 890 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 044 000	14 847 000	14 868 000	14 890 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	642 000	1 494 000	809 000	830 000
Total Current Assets	642 000	1 494 000	809 000	830 000
Total Assets	15 686 000	16 341 000	15 677 000	15 719 000
Total Equity	2 881 000	3 099 000	5 318 000	6 309 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 592 000	12 836 000	10 047 000	9 176 000
Creditors	165 000	393 000	302 000	220 000
Unpaid Taxes	26 000	1 000	0	1 000
Dividends	0	0	0	0
Other Current Debt	22 000	12 000	9 000	13 000
Total Current Debt	213 000	406 000	312 000	234 000
Total Equity and Debt	15 686 000	16 341 000	15 677 000	15 719 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,57 %	−71,6 %	−18,63 %	0,03 %
Debt-to-Equity Ratio	4,37	4,14	1,89	1,45
Operating Profit Margin	0,69 %	−199,14 %	−87,03 %	14,46 %
Current Ratio	3,01	3,68	2,59	3,55
Quick Ratio	3,01	3,68	2,59	3,55
Equity Ratio	0,18	0,19	0,34	0,4
Gross Profit Margin	100 %	100 %	100 %	100 %