BJ. BJØRNSONSGT. 84 AS

0160 OSLO

Finances

Share Ownership

Return on Equity

121,29 %

Current Ratio

2,08

Debt-to-Equity Ratio

1,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 277 000	1 317 000	1 435 000	1 372 000
Net Income	695 000	640 000	241 000	104 000
Total Assets	2 334 000	1 361 000	724 000	1 327 000
Total Equity	573 000	530 000	416 000	174 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 277 000	1 317 000	1 435 000	1 372 000
Expenditure	367 000	597 000	1 044 000	1 227 000
Operating Profit	910 000	720 000	391 000	146 000
Financial Income	1 000	0	0	1 000
Financial Costs	20 000	1 000	0	1 000
Financial Balance	−19 000	−1 000	0	0
Earnings Before Tax	891 000	719 000	391 000	147 000
Tax	196 000	80 000	150 000	42 000
Net Income	695 000	640 000	241 000	104 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	114 000	154 000	86 000	123 000
Total Current Assets	2 220 000	1 207 000	639 000	1 204 000
Total Assets	2 334 000	1 361 000	724 000	1 327 000
Total Retained Equity	543 000	500 000	386 000	144 000
Total Equity	573 000	530 000	416 000	174 000
Total Long-Term Debt	693 000	0	0	432 000
Total Current Debt	1 068 000	831 000	309 000	721 000
Total Equity and Debt	2 334 000	1 361 000	724 000	1 327 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 277 000	1 317 000	1 435 000	1 372 000
Revenue	1 277 000	1 317 000	1 435 000	1 372 000
Cost of Goods Sold	0	0	65 000	72 000
Salary Costs	0	409 000	639 000	592 000
Depreciation	28 000	27 000	37 000	47 000
Impairment	0	0	0	0
Expenditure	367 000	597 000	1 044 000	1 227 000
Operating Profit	910 000	720 000	391 000	146 000
Financial Income	1 000	0	0	1 000
Financial Costs	20 000	1 000	0	1 000
Financial Balance	−19 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	695 000	640 000	241 000	104 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	56 000	68 000	0	0
Real Eastate	57 000	85 000	86 000	111 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	12 000
Total Tangible Assets	57 000	85 000	86 000	123 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	114 000	154 000	86 000	123 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 143 000	1 170 000	577 000	461 000
Total Current Assets	2 220 000	1 207 000	639 000	1 204 000
Total Assets	2 334 000	1 361 000	724 000	1 327 000
Total Equity	573 000	530 000	416 000	174 000
Short-Term Group Debt	868 000	673 000	0	192 000
Total Long-Term Debt	693 000	0	0	432 000
Creditors	67 000	20 000	0	3 000
Unpaid Taxes	0	46 000	96 000	321 000
Dividends	0	0	0	0
Other Current Debt	133 000	91 000	63 000	204 000
Total Current Debt	1 068 000	831 000	309 000	721 000
Total Equity and Debt	2 334 000	1 361 000	724 000	1 327 000

Financial indicators	2022	2021	2020	2019
Return on Equity	121,29 %	120,75 %	57,93 %	59,77 %
Debt-to-Equity Ratio	1,21	0	0	2,48
Operating Profit Margin	71,26 %	54,67 %	27,25 %	10,64 %
Current Ratio	2,08	1,45	2,07	1,67
Quick Ratio	2,08	1,45	2,07	1,67
Equity Ratio	0,25	0,39	0,57	0,13
Gross Profit Margin	100 %	100 %	95,47 %	94,75 %