BJELLAND & MUSLAND KRAFT AS

5560 NEDSTRAND

Finances

Share Ownership

Return on Equity

150,95 %

Current Ratio

1,04

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 851 000	1 833 000	418 000	1 175 000
Net Income	4 231 000	1 154 000	110 000	621 000
Total Assets	6 935 000	4 642 000	3 140 000	3 600 000
Total Equity	2 803 000	973 000	1 619 000	1 584 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 851 000	1 833 000	418 000	1 175 000
Expenditure	413 000	312 000	225 000	315 000
Operating Profit	5 438 000	1 521 000	193 000	859 000
Financial Income	12 000	0	0	0
Financial Costs	26 000	41 000	52 000	63 000
Financial Balance	−14 000	−41 000	−52 000	−63 000
Earnings Before Tax	5 424 000	1 479 000	141 000	797 000
Tax	1 193 000	325 000	31 000	175 000
Net Income	4 231 000	1 154 000	110 000	621 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 702 000	2 796 000	2 891 000	2 987 000
Total Current Assets	4 233 000	1 846 000	249 000	613 000
Total Assets	6 935 000	4 642 000	3 140 000	3 600 000
Total Retained Equity	2 203 000	373 000	1 019 000	984 000
Total Equity	2 803 000	973 000	1 619 000	1 584 000
Total Long-Term Debt	59 000	1 145 000	1 337 000	1 520 000
Total Current Debt	4 072 000	2 523 000	184 000	496 000
Total Equity and Debt	6 935 000	4 642 000	3 140 000	3 600 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 851 000	1 833 000	418 000	1 175 000
Other Income	0	0	0	0
Revenue	5 851 000	1 833 000	418 000	1 175 000
Cost of Goods Sold	−360 000	−47 000	29 000	11 000
Salary Costs	0	0	0	0
Depreciation	94 000	95 000	95 000	93 000
Impairment	0	0	0	0
Expenditure	413 000	312 000	225 000	315 000
Operating Profit	5 438 000	1 521 000	193 000	859 000
Financial Income	12 000	0	0	0
Financial Costs	26 000	41 000	52 000	63 000
Financial Balance	−14 000	−41 000	−52 000	−63 000
Dividends	2 400 000	1 800 000	75 000	450 000
Net Income	4 231 000	1 154 000	110 000	621 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 702 000	2 796 000	2 891 000	2 987 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 702 000	2 796 000	2 891 000	2 987 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 702 000	2 796 000	2 891 000	2 987 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 600 000	1 348 000	150 000	406 000
Total Current Assets	4 233 000	1 846 000	249 000	613 000
Total Assets	6 935 000	4 642 000	3 140 000	3 600 000
Total Equity	2 803 000	973 000	1 619 000	1 584 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	59 000	1 145 000	1 337 000	1 520 000
Creditors	405 000	128 000	41 000	89 000
Unpaid Taxes	165 000	202 000	18 000	37 000
Dividends	2 400 000	1 800 000	75 000	450 000
Other Current Debt	205 000	64 000	15 000	41 000
Total Current Debt	4 072 000	2 523 000	184 000	496 000
Total Equity and Debt	6 935 000	4 642 000	3 140 000	3 600 000

Financial indicators	2022	2021	2020	2019
Return on Equity	150,95 %	118,6 %	6,79 %	39,2 %
Debt-to-Equity Ratio	0,02	1,18	0,83	0,96
Operating Profit Margin	92,94 %	82,98 %	46,17 %	73,11 %
Current Ratio	1,04	0,73	1,35	1,24
Quick Ratio	1,04	0,73	1,35	1,24
Equity Ratio	0,4	0,21	0,52	0,44
Gross Profit Margin	106,15 %	102,56 %	93,06 %	99,06 %