BJARNE FJÆRLI AS

6040 VIGRA

Finances

Return on Equity

2,56 %

Current Ratio

3,22

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	876 000	1 173 000	1 269 000	1 299 000
Net Income	41 000	312 000	321 000	332 000
Total Assets	1 779 000	1 825 000	1 476 000	1 117 000
Total Equity	1 602 000	1 561 000	1 249 000	928 000

Income (NOK)	2022	2021	2020	2019
Revenue	876 000	1 173 000	1 269 000	1 299 000
Expenditure	752 000	853 000	876 000	892 000
Operating Profit	124 000	320 000	392 000	408 000
Financial Income	25 000	63 000	16 000	15 000
Financial Costs	80 000	0	0	1 000
Financial Balance	−55 000	63 000	16 000	14 000
Earnings Before Tax	69 000	383 000	408 000	423 000
Tax	28 000	71 000	87 000	91 000
Net Income	41 000	312 000	321 000	332 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 294 000	1 137 000	993 000	885 000
Total Current Assets	486 000	688 000	483 000	232 000
Total Assets	1 779 000	1 825 000	1 476 000	1 117 000
Total Retained Equity	1 572 000	1 531 000	1 219 000	898 000
Total Equity	1 602 000	1 561 000	1 249 000	928 000
Total Long-Term Debt	26 000	32 000	40 000	0
Total Current Debt	151 000	232 000	186 000	188 000
Total Equity and Debt	1 779 000	1 825 000	1 476 000	1 117 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	876 000	1 043 000	874 000	1 013 000
Other Income	0	129 000	396 000	287 000
Revenue	876 000	1 173 000	1 269 000	1 299 000
Cost of Goods Sold	0	0	0	1 000
Salary Costs	592 000	701 000	714 000	588 000
Depreciation	15 000	6 000	7 000	39 000
Impairment	0	0	0	0
Expenditure	752 000	853 000	876 000	892 000
Operating Profit	124 000	320 000	392 000	408 000
Financial Income	25 000	63 000	16 000	15 000
Financial Costs	80 000	0	0	1 000
Financial Balance	−55 000	63 000	16 000	14 000
Dividends	0	0	0	0
Net Income	41 000	312 000	321 000	332 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	811 000	650 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	4 000	19 000	25 000	148 000
Total Tangible Assets	4 000	19 000	836 000	798 000
Total Fiancial Fixed Assets	1 289 000	1 118 000	157 000	86 000
Total Fixed Assets	1 294 000	1 137 000	993 000	885 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	459 000	669 000	458 000	201 000
Total Current Assets	486 000	688 000	483 000	232 000
Total Assets	1 779 000	1 825 000	1 476 000	1 117 000
Total Equity	1 602 000	1 561 000	1 249 000	928 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	26 000	32 000	40 000	0
Creditors	3 000	4 000	4 000	3 000
Unpaid Taxes	64 000	89 000	73 000	44 000
Dividends	0	0	0	0
Other Current Debt	50 000	61 000	62 000	51 000
Total Current Debt	151 000	232 000	186 000	188 000
Total Equity and Debt	1 779 000	1 825 000	1 476 000	1 117 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,56 %	19,99 %	25,7 %	35,78 %
Debt-to-Equity Ratio	0,02	0,02	0,03	0
Operating Profit Margin	14,16 %	27,28 %	30,89 %	31,41 %
Current Ratio	3,22	2,97	2,6	1,23
Quick Ratio	3,22	2,97	2,6	1,23
Equity Ratio	0,9	0,86	0,85	0,83
Gross Profit Margin	100 %	100 %	100 %	99,92 %