GS-BJØRNSET AS

6900 FLORØ

Finances

Share Ownership

Return on Equity

22,36 %

Current Ratio

4,45

Debt-to-Equity Ratio

0,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 321 000	1 096 000	1 021 000	1 021 000
Net Income	610 000	488 000	401 000	496 000
Total Assets	5 339 000	5 266 000	5 013 000	4 963 000
Total Equity	2 728 000	2 118 000	1 630 000	1 230 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 321 000	1 096 000	1 021 000	1 021 000
Expenditure	417 000	350 000	365 000	218 000
Operating Profit	904 000	746 000	656 000	803 000
Financial Income	5 000	5 000	6 000	1 000
Financial Costs	128 000	126 000	148 000	167 000
Financial Balance	−123 000	−121 000	−142 000	−166 000
Earnings Before Tax	781 000	625 000	514 000	636 000
Tax	172 000	138 000	113 000	140 000
Net Income	610 000	488 000	401 000	496 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 226 000	4 428 000	2 763 000	2 884 000
Total Current Assets	1 112 000	838 000	2 251 000	2 079 000
Total Assets	5 339 000	5 266 000	5 013 000	4 963 000
Total Retained Equity	2 366 000	1 756 000	1 268 000	868 000
Total Equity	2 728 000	2 118 000	1 630 000	1 230 000
Total Long-Term Debt	2 361 000	2 977 000	3 244 000	3 511 000
Total Current Debt	250 000	170 000	139 000	222 000
Total Equity and Debt	5 339 000	5 266 000	5 013 000	4 963 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 321 000	1 096 000	1 021 000	1 021 000
Revenue	1 321 000	1 096 000	1 021 000	1 021 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	263 000	190 000	158 000	158 000
Impairment	0	0	0	0
Expenditure	417 000	350 000	365 000	218 000
Operating Profit	904 000	746 000	656 000	803 000
Financial Income	5 000	5 000	6 000	1 000
Financial Costs	128 000	126 000	148 000	167 000
Financial Balance	−123 000	−121 000	−142 000	−166 000
Dividends	0	0	0	0
Net Income	610 000	488 000	401 000	496 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	72 000	38 000	21 000	12 000
Real Eastate	4 101 000	4 348 000	2 741 000	2 872 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	54 000	42 000	0	0
Total Tangible Assets	4 154 000	4 390 000	2 741 000	2 872 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 226 000	4 428 000	2 763 000	2 884 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 080 000	722 000	517 000	1 055 000
Total Current Assets	1 112 000	838 000	2 251 000	2 079 000
Total Assets	5 339 000	5 266 000	5 013 000	4 963 000
Total Equity	2 728 000	2 118 000	1 630 000	1 230 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 361 000	2 977 000	3 244 000	3 511 000
Creditors	35 000	7 000	7 000	62 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	9 000	9 000	9 000	13 000
Total Current Debt	250 000	170 000	139 000	222 000
Total Equity and Debt	5 339 000	5 266 000	5 013 000	4 963 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,36 %	23,04 %	24,6 %	40,33 %
Debt-to-Equity Ratio	0,87	1,41	1,99	2,85
Operating Profit Margin	68,43 %	68,07 %	64,25 %	78,65 %
Current Ratio	4,45	4,93	16,19	9,36
Quick Ratio	4,45	4,93	16,19	9,36
Equity Ratio	0,51	0,4	0,33	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %