BJØRSVIK HAVFISKE AS

7770 FLATANGER

Finances

Share Ownership

Return on Equity

21,35 %

Current Ratio

2,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	227 000	33 000	0	79 000
Net Income	38 000	−62 000	−96 000	−65 000
Total Assets	223 000	177 000	282 000	441 000
Total Equity	178 000	140 000	202 000	298 000

Income (NOK)	2022	2021	2020	2019
Revenue	227 000	33 000	0	79 000
Expenditure	177 000	109 000	117 000	157 000
Operating Profit	50 000	−76 000	−117 000	−78 000
Financial Income	0	0	0	5 000
Financial Costs	1 000	4 000	7 000	11 000
Financial Balance	−1 000	−4 000	−7 000	−6 000
Earnings Before Tax	48 000	−80 000	−123 000	−84 000
Tax	11 000	−18 000	−27 000	−18 000
Net Income	38 000	−62 000	−96 000	−65 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	94 000	143 000	249 000	436 000
Total Current Assets	129 000	34 000	33 000	5 000
Total Assets	223 000	177 000	282 000	441 000
Total Retained Equity	−7 000	−45 000	17 000	113 000
Total Equity	178 000	140 000	202 000	298 000
Total Long-Term Debt	0	34 000	76 000	141 000
Total Current Debt	46 000	3 000	4 000	1 000
Total Equity and Debt	223 000	177 000	282 000	441 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	227 000	33 000	0	79 000
Other Income	0	0	0	0
Revenue	227 000	33 000	0	79 000
Cost of Goods Sold	0	0	0	1 000
Salary Costs	107 000	19 000	0	55 000
Depreciation	38 000	55 000	69 000	69 000
Impairment	0	0	0	0
Expenditure	177 000	109 000	117 000	157 000
Operating Profit	50 000	−76 000	−117 000	−78 000
Financial Income	0	0	0	5 000
Financial Costs	1 000	4 000	7 000	11 000
Financial Balance	−1 000	−4 000	−7 000	−6 000
Dividends	0	0	0	0
Net Income	38 000	−62 000	−96 000	−65 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 000	20 000	3 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	18 000	57 000	112 000	181 000
Fixtures	0	0	0	0
Total Tangible Assets	18 000	57 000	112 000	181 000
Total Fiancial Fixed Assets	66 000	66 000	135 000	255 000
Total Fixed Assets	94 000	143 000	249 000	436 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	95 000	6 000	10 000	4 000
Total Current Assets	129 000	34 000	33 000	5 000
Total Assets	223 000	177 000	282 000	441 000
Total Equity	178 000	140 000	202 000	298 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	34 000	76 000	141 000
Creditors	−6 000	1 000	4 000	1 000
Unpaid Taxes	52 000	2 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	46 000	3 000	4 000	1 000
Total Equity and Debt	223 000	177 000	282 000	441 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,35 %	−44,29 %	−47,52 %	−21,81 %
Debt-to-Equity Ratio	0	0,24	0,38	0,47
Operating Profit Margin	22,03 %	−230,3 %	-	−98,73 %
Current Ratio	2,8	11,33	8,25	5
Quick Ratio	2,8	11,33	8,25	5
Equity Ratio	0,8	0,79	0,72	0,68
Gross Profit Margin	100 %	100 %	-	98,73 %