BIRKELAND & SALVESEN AS

0773 OSLO

Finances

Return on Equity

14,47 %

Current Ratio

0,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 000	500 000	15 000	460 000
Net Income	164 000	502 000	3 000	354 000
Total Assets	2 650 000	1 689 000	515 000	566 000
Total Equity	1 133 000	970 000	467 000	464 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 000	500 000	15 000	460 000
Expenditure	1 000	34 000	8 000	27 000
Operating Profit	49 000	466 000	6 000	433 000
Financial Income	126 000	141 000	−1 000	17 000
Financial Costs	0	0	0	1 000
Financial Balance	126 000	141 000	−1 000	16 000
Earnings Before Tax	175 000	607 000	5 000	449 000
Tax	11 000	105 000	2 000	95 000
Net Income	164 000	502 000	3 000	354 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 596 000	1 652 000	383 000	295 000
Total Current Assets	54 000	37 000	133 000	270 000
Total Assets	2 650 000	1 689 000	515 000	566 000
Total Retained Equity	1 083 000	920 000	417 000	414 000
Total Equity	1 133 000	970 000	467 000	464 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 517 000	720 000	48 000	101 000
Total Equity and Debt	2 650 000	1 689 000	515 000	566 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 000	500 000	15 000	460 000
Other Income	0	0	0	0
Revenue	50 000	500 000	15 000	460 000
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	1 000	34 000	8 000	27 000
Operating Profit	49 000	466 000	6 000	433 000
Financial Income	126 000	141 000	−1 000	17 000
Financial Costs	0	0	0	1 000
Financial Balance	126 000	141 000	−1 000	16 000
Dividends	0	0	0	0
Net Income	164 000	502 000	3 000	354 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	2 596 000	1 652 000	383 000	295 000
Total Fixed Assets	2 596 000	1 652 000	383 000	295 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	54 000	37 000	133 000	268 000
Total Current Assets	54 000	37 000	133 000	270 000
Total Assets	2 650 000	1 689 000	515 000	566 000
Total Equity	1 133 000	970 000	467 000	464 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	6 000
Unpaid Taxes	0	−5 000	0	0
Dividends	0	0	0	0
Other Current Debt	1 506 000	620 000	46 000	0
Total Current Debt	1 517 000	720 000	48 000	101 000
Total Equity and Debt	2 650 000	1 689 000	515 000	566 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,47 %	51,75 %	0,64 %	76,29 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	98 %	93,2 %	40 %	94,13 %
Current Ratio	0,04	0,05	2,77	2,67
Quick Ratio	0,04	0,05	2,77	2,67
Equity Ratio	0,43	0,57	0,91	0,82
Gross Profit Margin	100 %	100 %	100 %	100 %