BJERKE EIENDOM AS

1911 FLATEBY

Finances

Share Ownership

Return on Equity

16,01 %

Current Ratio

6,53

Debt-to-Equity Ratio

0,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 607 000	2 763 000	2 644 000	2 263 000
Net Income	1 178 000	1 517 000	1 371 000	1 095 000
Total Assets	12 129 000	12 069 000	11 763 000	11 246 000
Total Equity	7 356 000	6 058 000	6 041 000	5 170 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 607 000	2 763 000	2 644 000	2 263 000
Expenditure	755 000	652 000	697 000	637 000
Operating Profit	1 851 000	2 110 000	1 947 000	1 626 000
Financial Income	8 000	9 000	8 000	9 000
Financial Costs	194 000	174 000	197 000	230 000
Financial Balance	−186 000	−165 000	−189 000	−221 000
Earnings Before Tax	1 664 000	1 945 000	1 758 000	1 404 000
Tax	486 000	428 000	387 000	309 000
Net Income	1 178 000	1 517 000	1 371 000	1 095 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 609 000	7 796 000	7 982 000	8 131 000
Total Current Assets	4 520 000	4 273 000	3 781 000	3 115 000
Total Assets	12 129 000	12 069 000	11 763 000	11 246 000
Total Retained Equity	6 156 000	4 858 000	4 841 000	3 970 000
Total Equity	7 356 000	6 058 000	6 041 000	5 170 000
Total Long-Term Debt	4 081 000	4 417 000	4 751 000	5 082 000
Total Current Debt	692 000	1 594 000	971 000	994 000
Total Equity and Debt	12 129 000	12 069 000	11 763 000	11 246 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 607 000	2 763 000	2 644 000	2 263 000
Revenue	2 607 000	2 763 000	2 644 000	2 263 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	187 000	186 000	182 000	175 000
Impairment	0	0	0	0
Expenditure	755 000	652 000	697 000	637 000
Operating Profit	1 851 000	2 110 000	1 947 000	1 626 000
Financial Income	8 000	9 000	8 000	9 000
Financial Costs	194 000	174 000	197 000	230 000
Financial Balance	−186 000	−165 000	−189 000	−221 000
Dividends	0	1 500 000	500 000	500 000
Net Income	1 178 000	1 517 000	1 371 000	1 095 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 605 000	7 781 000	7 957 000	8 131 000
Machinery and Plant Facilities	4 000	0	0	0
Fixtures	0	15 000	26 000	0
Total Tangible Assets	7 609 000	7 796 000	7 982 000	8 131 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 609 000	7 796 000	7 982 000	8 131 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 401 000	3 232 000	2 773 000	2 827 000
Total Current Assets	4 520 000	4 273 000	3 781 000	3 115 000
Total Assets	12 129 000	12 069 000	11 763 000	11 246 000
Total Equity	7 356 000	6 058 000	6 041 000	5 170 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 081 000	4 417 000	4 751 000	5 082 000
Creditors	0	57 000	0	72 000
Unpaid Taxes	94 000	73 000	52 000	63 000
Dividends	0	1 500 000	500 000	500 000
Other Current Debt	229 000	36 000	36 000	56 000
Total Current Debt	692 000	1 594 000	971 000	994 000
Total Equity and Debt	12 129 000	12 069 000	11 763 000	11 246 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,01 %	25,04 %	22,69 %	21,18 %
Debt-to-Equity Ratio	0,55	0,73	0,79	0,98
Operating Profit Margin	71 %	76,37 %	73,64 %	71,85 %
Current Ratio	6,53	2,68	3,89	3,13
Quick Ratio	6,53	2,68	3,89	3,13
Equity Ratio	0,61	0,5	0,51	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %