BJERKREIM LEGEKONTOR AS

4389 VIKESÅ

Finances

Share Ownership

Return on Equity

22,43 %

Current Ratio

1,6

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 680 000	5 954 000	4 573 000	4 498 000
Net Income	319 000	838 000	835 000	963 000
Total Assets	2 252 000	1 890 000	4 891 000	4 108 000
Total Equity	1 422 000	1 243 000	4 405 000	3 570 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 680 000	5 954 000	4 573 000	4 498 000
Expenditure	5 276 000	4 879 000	3 515 000	3 310 000
Operating Profit	403 000	1 075 000	1 058 000	1 188 000
Financial Income	6 000	8 000	13 000	8 000
Financial Costs	0	9 000	0	0
Financial Balance	6 000	−1 000	13 000	8 000
Earnings Before Tax	409 000	1 074 000	1 071 000	1 196 000
Tax	90 000	236 000	235 000	233 000
Net Income	319 000	838 000	835 000	963 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 009 000	916 000	811 000	890 000
Total Current Assets	1 243 000	973 000	4 080 000	3 217 000
Total Assets	2 252 000	1 890 000	4 891 000	4 108 000
Total Retained Equity	1 222 000	1 203 000	4 365 000	3 530 000
Total Equity	1 422 000	1 243 000	4 405 000	3 570 000
Total Long-Term Debt	54 000	42 000	22 000	3 000
Total Current Debt	776 000	604 000	464 000	535 000
Total Equity and Debt	2 252 000	1 890 000	4 891 000	4 108 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 934 000	5 094 000	3 873 000	3 496 000
Other Income	745 000	860 000	700 000	1 002 000
Revenue	5 680 000	5 954 000	4 573 000	4 498 000
Cost of Goods Sold	2 167 000	1 844 000	872 000	792 000
Salary Costs	1 360 000	1 412 000	1 299 000	1 232 000
Depreciation	163 000	102 000	86 000	73 000
Impairment	0	0	0	0
Expenditure	5 276 000	4 879 000	3 515 000	3 310 000
Operating Profit	403 000	1 075 000	1 058 000	1 188 000
Financial Income	6 000	8 000	13 000	8 000
Financial Costs	0	9 000	0	0
Financial Balance	6 000	−1 000	13 000	8 000
Dividends	300 000	4 000 000	0	0
Net Income	319 000	838 000	835 000	963 000

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	965 000	876 000	763 000	849 000
Total Tangible Assets	965 000	876 000	763 000	849 000
Total Fiancial Fixed Assets	43 000	40 000	48 000	41 000
Total Fixed Assets	1 009 000	916 000	811 000	890 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 113 000	363 000	4 009 000	3 180 000
Total Current Assets	1 243 000	973 000	4 080 000	3 217 000
Total Assets	2 252 000	1 890 000	4 891 000	4 108 000
Total Equity	1 422 000	1 243 000	4 405 000	3 570 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	54 000	42 000	22 000	3 000
Creditors	182 000	164 000	77 000	91 000
Unpaid Taxes	72 000	94 000	63 000	82 000
Dividends	300 000	4 000 000	0	0
Other Current Debt	144 000	130 000	107 000	132 000
Total Current Debt	776 000	604 000	464 000	535 000
Total Equity and Debt	2 252 000	1 890 000	4 891 000	4 108 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,43 %	67,42 %	18,96 %	26,97 %
Debt-to-Equity Ratio	0,04	0,03	0	0
Operating Profit Margin	7,1 %	18,06 %	23,14 %	26,41 %
Current Ratio	1,6	1,61	8,79	6,01
Quick Ratio	1,6	1,61	8,79	6,01
Equity Ratio	0,63	0,66	0,9	0,87
Gross Profit Margin	61,85 %	69,03 %	80,93 %	82,39 %