BJØRNSTAD UTVIKLING AS

1619 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

10,62 %

Current Ratio

19,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	51 000	57 000	86 000	64 000
Net Income	29 000	34 000	57 000	40 000
Total Assets	288 000	263 000	284 000	266 000
Total Equity	273 000	244 000	210 000	203 000

Income (NOK)	2022	2021	2020	2019
Revenue	51 000	57 000	86 000	64 000
Expenditure	15 000	13 000	13 000	14 000
Operating Profit	36 000	44 000	73 000	51 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	37 000	44 000	73 000	51 000
Tax	8 000	10 000	16 000	11 000
Net Income	29 000	34 000	57 000	40 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	288 000	263 000	284 000	266 000
Total Assets	288 000	263 000	284 000	266 000
Total Retained Equity	169 000	140 000	105 000	98 000
Total Equity	273 000	244 000	210 000	203 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	15 000	19 000	74 000	63 000
Total Equity and Debt	288 000	263 000	284 000	266 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	51 000	57 000	86 000	64 000
Other Income	0	0	0	0
Revenue	51 000	57 000	86 000	64 000
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	15 000	13 000	13 000	14 000
Operating Profit	36 000	44 000	73 000	51 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	50 000	50 000
Net Income	29 000	34 000	57 000	40 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	287 000	262 000	284 000	265 000
Total Current Assets	288 000	263 000	284 000	266 000
Total Assets	288 000	263 000	284 000	266 000
Total Equity	273 000	244 000	210 000	203 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	9 000	8 000	2 000
Dividends	0	0	50 000	50 000
Other Current Debt	7 000	0	0	0
Total Current Debt	15 000	19 000	74 000	63 000
Total Equity and Debt	288 000	263 000	284 000	266 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,62 %	13,93 %	27,14 %	19,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	70,59 %	77,19 %	84,88 %	79,69 %
Current Ratio	19,2	13,84	3,84	4,22
Quick Ratio	19,2	13,84	3,84	4,22
Equity Ratio	0,95	0,93	0,74	0,76
Gross Profit Margin	100 %	100 %	100 %	100 %