BWT BIRGER CHRISTENSEN AS

1383 ASKER

Finances

Share Ownership

Return on Equity

30,25 %

Current Ratio

1,62

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	150 560 000	122 979 000	103 827 000	114 818 000
Net Income	5 328 000	4 053 000	1 355 000	−48 000
Total Assets	46 980 000	47 056 000	29 692 000	31 163 000
Total Equity	17 612 000	12 285 000	11 732 000	8 877 000

Income (NOK)	2022	2021	2020	2019
Revenue	150 560 000	122 979 000	103 827 000	114 818 000
Expenditure	143 201 000	119 855 000	100 337 000	113 637 000
Operating Profit	7 358 000	3 125 000	3 490 000	1 181 000
Financial Income	845 000	2 269 000	452 000	35 000
Financial Costs	1 327 000	175 000	1 764 000	1 253 000
Financial Balance	−482 000	2 094 000	−1 312 000	−1 218 000
Earnings Before Tax	6 877 000	5 219 000	2 177 000	−37 000
Tax	1 549 000	1 166 000	822 000	11 000
Net Income	5 328 000	4 053 000	1 355 000	−48 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 542 000	632 000	1 189 000	1 466 000
Total Current Assets	43 438 000	46 424 000	28 504 000	29 697 000
Total Assets	46 980 000	47 056 000	29 692 000	31 163 000
Total Retained Equity	13 756 000	8 429 000	7 876 000	5 021 000
Total Equity	17 612 000	12 285 000	11 732 000	8 877 000
Total Long-Term Debt	2 536 000	988 000	639 000	564 000
Total Current Debt	26 831 000	33 784 000	17 321 000	21 722 000
Total Equity and Debt	46 980 000	47 056 000	29 692 000	31 163 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	146 796 000	119 415 000	100 197 000	113 818 000
Other Income	3 764 000	3 564 000	3 630 000	1 000 000
Revenue	150 560 000	122 979 000	103 827 000	114 818 000
Cost of Goods Sold	77 769 000	60 970 000	47 736 000	56 587 000
Salary Costs	32 750 000	30 254 000	26 410 000	30 196 000
Depreciation	450 000	503 000	564 000	572 000
Impairment	0	0	0	0
Expenditure	143 201 000	119 855 000	100 337 000	113 637 000
Operating Profit	7 358 000	3 125 000	3 490 000	1 181 000
Financial Income	845 000	2 269 000	452 000	35 000
Financial Costs	1 327 000	175 000	1 764 000	1 253 000
Financial Balance	−482 000	2 094 000	−1 312 000	−1 218 000
Dividends	0	3 500 000	0	0
Net Income	5 328 000	4 053 000	1 355 000	−48 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 360 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	177 000	627 000	1 184 000	1 461 000
Total Tangible Assets	177 000	627 000	1 184 000	1 461 000
Total Fiancial Fixed Assets	5 000	5 000	5 000	5 000
Total Fixed Assets	3 542 000	632 000	1 189 000	1 466 000
Stock	13 075 000	9 655 000	10 055 000	9 972 000
Total Investments	0	0	0	0
Cash, Bank	11 116 000	11 074 000	2 933 000	5 250 000
Total Current Assets	43 438 000	46 424 000	28 504 000	29 697 000
Total Assets	46 980 000	47 056 000	29 692 000	31 163 000
Total Equity	17 612 000	12 285 000	11 732 000	8 877 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 536 000	988 000	639 000	564 000
Creditors	5 919 000	6 526 000	5 926 000	11 152 000
Unpaid Taxes	7 257 000	9 017 000	5 943 000	4 698 000
Dividends	0	3 500 000	0	0
Other Current Debt	13 655 000	13 923 000	4 706 000	5 872 000
Total Current Debt	26 831 000	33 784 000	17 321 000	21 722 000
Total Equity and Debt	46 980 000	47 056 000	29 692 000	31 163 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,25 %	32,99 %	11,55 %	−0,54 %
Debt-to-Equity Ratio	0,14	0,08	0,05	0,06
Operating Profit Margin	4,89 %	2,54 %	3,36 %	1,03 %
Current Ratio	1,62	1,37	1,65	1,37
Quick Ratio	3,16	1,92	3,92	2,53
Equity Ratio	0,37	0,26	0,4	0,28
Gross Profit Margin	48,35 %	50,42 %	54,02 %	50,72 %