BEIJER REF SUPPORT NORWAY AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

2,18 %

Current Ratio

2,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	30 368 000	29 030 000	3 210 000	9 227 000
Net Income	188 000	130 000	45 000	52 000
Total Assets	14 659 000	14 399 000	8 992 000	11 120 000
Total Equity	8 618 000	8 430 000	8 300 000	8 255 000

Income (NOK)	2022	2021	2020	2019
Revenue	30 368 000	29 030 000	3 210 000	9 227 000
Expenditure	30 153 000	28 857 000	3 161 000	9 197 000
Operating Profit	214 000	172 000	48 000	30 000
Financial Income	54 000	0	13 000	40 000
Financial Costs	1 000	0	1 000	1 000
Financial Balance	53 000	0	12 000	39 000
Earnings Before Tax	267 000	172 000	60 000	69 000
Tax	80 000	42 000	15 000	17 000
Net Income	188 000	130 000	45 000	52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 430 000	1 719 000	16 000	56 000
Total Current Assets	13 230 000	12 680 000	8 976 000	11 064 000
Total Assets	14 659 000	14 399 000	8 992 000	11 120 000
Total Retained Equity	5 581 000	5 393 000	5 264 000	5 219 000
Total Equity	8 618 000	8 430 000	8 300 000	8 255 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 042 000	5 969 000	692 000	2 865 000
Total Equity and Debt	14 659 000	14 399 000	8 992 000	11 120 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 368 000	29 030 000	3 210 000	9 227 000
Other Income	0	0	0	0
Revenue	30 368 000	29 030 000	3 210 000	9 227 000
Cost of Goods Sold	0	0	330 000	4 325 000
Salary Costs	20 741 000	20 998 000	2 376 000	3 752 000
Depreciation	288 000	288 000	36 000	36 000
Impairment	0	0	0	0
Expenditure	30 153 000	28 857 000	3 161 000	9 197 000
Operating Profit	214 000	172 000	48 000	30 000
Financial Income	54 000	0	13 000	40 000
Financial Costs	1 000	0	1 000	1 000
Financial Balance	53 000	0	12 000	39 000
Dividends	0	0	0	1 500 000
Net Income	188 000	130 000	45 000	52 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 000	7 000	16 000	20 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 424 000	1 712 000	0	36 000
Total Tangible Assets	1 424 000	1 712 000	0	36 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 430 000	1 719 000	16 000	56 000
Stock	0	0	0	128 000
Total Investments	0	0	0	0
Cash, Bank	929 000	1 017 000	332 000	344 000
Total Current Assets	13 230 000	12 680 000	8 976 000	11 064 000
Total Assets	14 659 000	14 399 000	8 992 000	11 120 000
Total Equity	8 618 000	8 430 000	8 300 000	8 255 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	436 000	351 000	36 000	32 000
Unpaid Taxes	2 193 000	2 215 000	243 000	686 000
Dividends	0	0	0	1 500 000
Other Current Debt	3 333 000	3 369 000	402 000	2 128 000
Total Current Debt	6 042 000	5 969 000	692 000	2 865 000
Total Equity and Debt	14 659 000	14 399 000	8 992 000	11 120 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,18 %	1,54 %	0,54 %	0,63 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,7 %	0,59 %	1,5 %	0,33 %
Current Ratio	2,19	2,12	12,97	3,86
Quick Ratio	2,19	2,12	12,97	4,04
Equity Ratio	0,59	0,59	0,92	0,74
Gross Profit Margin	100 %	100 %	89,72 %	53,13 %