STIAN BJØRGE AS

6057 ELLINGSØY

Finances

Share Ownership

Return on Equity

741,67 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	287 000	7 000	149 000	115 000
Net Income	178 000	−8 000	−80 000	61 000
Total Assets	90 000	74 000	83 000	2 357 000
Total Equity	24 000	−3 000	4 000	84 000

Income (NOK)	2022	2021	2020	2019
Revenue	287 000	7 000	149 000	115 000
Expenditure	51 000	15 000	237 000	7 000
Operating Profit	237 000	−7 000	−88 000	108 000
Financial Income	0	0	0	0
Financial Costs	9 000	2 000	15 000	30 000
Financial Balance	−9 000	−2 000	−15 000	−30 000
Earnings Before Tax	228 000	−10 000	−103 000	78 000
Tax	50 000	−2 000	−23 000	17 000
Net Income	178 000	−8 000	−80 000	61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 000	40 000	16 000	2 321 000
Total Current Assets	66 000	34 000	67 000	35 000
Total Assets	90 000	74 000	83 000	2 357 000
Total Retained Equity	−6 000	−33 000	−26 000	54 000
Total Equity	24 000	−3 000	4 000	84 000
Total Long-Term Debt	0	0	0	1 472 000
Total Current Debt	66 000	78 000	79 000	800 000
Total Equity and Debt	90 000	74 000	83 000	2 357 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	287 000	7 000	149 000	115 000
Other Income	0	0	0	0
Revenue	287 000	7 000	149 000	115 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	51 000	15 000	237 000	7 000
Operating Profit	237 000	−7 000	−88 000	108 000
Financial Income	0	0	0	0
Financial Costs	9 000	2 000	15 000	30 000
Financial Balance	−9 000	−2 000	−15 000	−30 000
Dividends	0	0	0	0
Net Income	178 000	−8 000	−80 000	61 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	24 000	40 000	16 000	0
Real Eastate	0	0	0	2 321 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	2 321 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 000	40 000	16 000	2 321 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	57 000	34 000	36 000	11 000
Total Current Assets	66 000	34 000	67 000	35 000
Total Assets	90 000	74 000	83 000	2 357 000
Total Equity	24 000	−3 000	4 000	84 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 472 000
Creditors	3 000	10 000	0	8 000
Unpaid Taxes	28 000	1 000	8 000	27 000
Dividends	0	0	0	0
Other Current Debt	0	44 000	71 000	758 000
Total Current Debt	66 000	78 000	79 000	800 000
Total Equity and Debt	90 000	74 000	83 000	2 357 000

Financial indicators	2022	2021	2020	2019
Return on Equity	741,67 %	266,67 %	−2 000 %	72,62 %
Debt-to-Equity Ratio	0	−0	0	17,52
Operating Profit Margin	82,58 %	−100 %	−59,06 %	93,91 %
Current Ratio	1	0,44	0,85	0,04
Quick Ratio	1	0,44	0,85	0,04
Equity Ratio	0,27	−0,04	0,05	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %