BJØRN KROGSTAD AS

7047 TRONDHEIM

Finances

Return on Equity

60,16 %

Current Ratio

0,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	1 966 000	977 000	582 000	977 000
Total Assets	5 435 000	4 534 000	4 467 000	4 869 000
Total Equity	3 268 000	3 302 000	3 325 000	4 243 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	27 000	21 000	18 000	21 000
Operating Profit	−27 000	−21 000	−18 000	−21 000
Financial Income	2 000 000	1 000 000	600 000	1 000 000
Financial Costs	0	0	0	0
Financial Balance	2 000 000	1 000 000	600 000	1 000 000
Earnings Before Tax	1 973 000	979 000	582 000	979 000
Tax	7 000	2 000	0	2 000
Net Income	1 966 000	977 000	582 000	977 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 422 000	4 430 000	4 432 000	4 432 000
Total Current Assets	1 012 000	104 000	35 000	438 000
Total Assets	5 435 000	4 534 000	4 467 000	4 869 000
Total Retained Equity	−1 072 000	−1 038 000	−1 015 000	−97 000
Total Equity	3 268 000	3 302 000	3 325 000	4 243 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 167 000	1 232 000	1 142 000	626 000
Total Equity and Debt	5 435 000	4 534 000	4 467 000	4 869 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	27 000	21 000	18 000	21 000
Operating Profit	−27 000	−21 000	−18 000	−21 000
Financial Income	2 000 000	1 000 000	600 000	1 000 000
Financial Costs	0	0	0	0
Financial Balance	2 000 000	1 000 000	600 000	1 000 000
Dividends	2 000 000	1 000 000	1 000 000	0
Net Income	1 966 000	977 000	582 000	977 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	15 000	17 000	17 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	4 415 000	4 415 000	4 415 000	4 415 000
Total Fixed Assets	4 422 000	4 430 000	4 432 000	4 432 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	−1 000	0	0	0
Total Current Assets	1 012 000	104 000	35 000	438 000
Total Assets	5 435 000	4 534 000	4 467 000	4 869 000
Total Equity	3 268 000	3 302 000	3 325 000	4 243 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	2 000 000	1 000 000	1 000 000	0
Other Current Debt	96 000	232 000	142 000	26 000
Total Current Debt	2 167 000	1 232 000	1 142 000	626 000
Total Equity and Debt	5 435 000	4 534 000	4 467 000	4 869 000

Financial indicators	2022	2021	2020	2019
Return on Equity	60,16 %	29,59 %	17,5 %	23,03 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	0,47	0,08	0,03	0,7
Quick Ratio	0,47	0,08	0,03	0,7
Equity Ratio	0,6	0,73	0,74	0,87
Gross Profit Margin	-	-	-	-