BJØRNSONS HAGE 2 AS

0663 OSLO

Finances

Return on Equity

4,16 %

Current Ratio

285,69

Debt-to-Equity Ratio

2,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 373 000	1 270 000	1 686 000	1 391 000
Net Income	743 000	764 000	1 040 000	748 000
Total Assets	67 427 000	66 395 000	63 338 000	61 926 000
Total Equity	17 855 000	17 112 000	16 349 000	15 309 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 373 000	1 270 000	1 686 000	1 391 000
Expenditure	428 000	322 000	393 000	501 000
Operating Profit	945 000	947 000	1 293 000	890 000
Financial Income	7 000	32 000	40 000	70 000
Financial Costs	0	0	0	0
Financial Balance	7 000	32 000	40 000	70 000
Earnings Before Tax	952 000	979 000	1 333 000	960 000
Tax	210 000	215 000	293 000	211 000
Net Income	743 000	764 000	1 040 000	748 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 000	0	0	0
Total Current Assets	67 423 000	66 395 000	63 338 000	61 926 000
Total Assets	67 427 000	66 395 000	63 338 000	61 926 000
Total Retained Equity	4 735 000	3 992 000	3 229 000	2 189 000
Total Equity	17 855 000	17 112 000	16 349 000	15 309 000
Total Long-Term Debt	49 336 000	49 126 000	46 911 000	46 617 000
Total Current Debt	236 000	157 000	79 000	0
Total Equity and Debt	67 427 000	66 395 000	63 338 000	61 926 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 373 000	1 270 000	1 686 000	1 391 000
Revenue	1 373 000	1 270 000	1 686 000	1 391 000
Cost of Goods Sold	229 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	428 000	322 000	393 000	501 000
Operating Profit	945 000	947 000	1 293 000	890 000
Financial Income	7 000	32 000	40 000	70 000
Financial Costs	0	0	0	0
Financial Balance	7 000	32 000	40 000	70 000
Dividends	0	0	0	0
Net Income	743 000	764 000	1 040 000	748 000

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	4 000	0	0	0
Total Fixed Assets	4 000	0	0	0
Stock	64 997 000	62 919 000	61 273 000	59 721 000
Total Investments	0	0	0	0
Cash, Bank	1 426 000	1 803 000	371 000	197 000
Total Current Assets	67 423 000	66 395 000	63 338 000	61 926 000
Total Assets	67 427 000	66 395 000	63 338 000	61 926 000
Total Equity	17 855 000	17 112 000	16 349 000	15 309 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	49 336 000	49 126 000	46 911 000	46 617 000
Creditors	0	34 000	79 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	236 000	123 000	0	0
Total Current Debt	236 000	157 000	79 000	0
Total Equity and Debt	67 427 000	66 395 000	63 338 000	61 926 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,16 %	4,46 %	6,36 %	4,89 %
Debt-to-Equity Ratio	2,76	2,87	2,87	3,05
Operating Profit Margin	68,83 %	74,57 %	76,69 %	63,98 %
Current Ratio	285,69	422,9	801,75	-
Quick Ratio	−1,04	−1,06	−1,04	−1,04
Equity Ratio	0,26	0,26	0,26	0,25
Gross Profit Margin	83,32 %	100 %	100 %	100 %