BJØRKELUND BORETTSLAG

3015 DRAMMEN

Finances

Share Ownership

Return on Equity

5,51 %

Current Ratio

11,35

Debt-to-Equity Ratio

0,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 467 000	1 467 000	1 467 000	1 467 000
Net Income	482 000	199 000	738 000	518 000
Total Assets	17 188 000	17 238 000	17 500 000	17 170 000
Total Equity	8 755 000	8 273 000	8 074 000	7 336 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 467 000	1 467 000	1 467 000	1 467 000
Expenditure	956 000	1 247 000	676 000	890 000
Operating Profit	512 000	220 000	791 000	577 000
Financial Income	4 000	6 000	8 000	12 000
Financial Costs	34 000	27 000	61 000	71 000
Financial Balance	−30 000	−21 000	−53 000	−59 000
Earnings Before Tax	482 000	199 000	738 000	518 000
Tax	0	0	0	0
Net Income	482 000	199 000	738 000	518 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 280 000	16 339 000	15 928 000	15 928 000
Total Current Assets	908 000	899 000	1 572 000	1 242 000
Total Assets	17 188 000	17 238 000	17 500 000	17 170 000
Total Retained Equity	8 753 000	8 271 000	8 072 000	7 334 000
Total Equity	8 755 000	8 273 000	8 074 000	7 336 000
Total Long-Term Debt	8 354 000	8 843 000	9 337 000	9 814 000
Total Current Debt	80 000	122 000	90 000	20 000
Total Equity and Debt	17 188 000	17 238 000	17 500 000	17 170 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 467 000	1 467 000	1 467 000	1 467 000
Revenue	1 467 000	1 467 000	1 467 000	1 467 000
Cost of Goods Sold	0	0	0	0
Salary Costs	57 000	57 000	44 000	46 000
Depreciation	59 000	0	0	0
Impairment	0	0	0	0
Expenditure	956 000	1 247 000	676 000	890 000
Operating Profit	512 000	220 000	791 000	577 000
Financial Income	4 000	6 000	8 000	12 000
Financial Costs	34 000	27 000	61 000	71 000
Financial Balance	−30 000	−21 000	−53 000	−59 000
Dividends	0	0	0	0
Net Income	482 000	199 000	738 000	518 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 928 000	15 928 000	15 928 000	15 928 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	352 000	411 000	0	0
Total Tangible Assets	16 280 000	16 339 000	15 928 000	15 928 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 280 000	16 339 000	15 928 000	15 928 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	777 000	790 000	1 461 000	1 242 000
Total Current Assets	908 000	899 000	1 572 000	1 242 000
Total Assets	17 188 000	17 238 000	17 500 000	17 170 000
Total Equity	8 755 000	8 273 000	8 074 000	7 336 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 354 000	8 843 000	9 337 000	9 814 000
Creditors	55 000	100 000	81 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	25 000	21 000	9 000	16 000
Total Current Debt	80 000	122 000	90 000	20 000
Total Equity and Debt	17 188 000	17 238 000	17 500 000	17 170 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,51 %	2,41 %	9,14 %	7,06 %
Debt-to-Equity Ratio	0,95	1,07	1,16	1,34
Operating Profit Margin	34,9 %	15 %	53,92 %	39,33 %
Current Ratio	11,35	7,37	17,47	62,1
Quick Ratio	11,35	7,37	17,47	62,1
Equity Ratio	0,51	0,48	0,46	0,43
Gross Profit Margin	100 %	100 %	100 %	100 %