BAARD BJØRNDAL AS

0958 OSLO

Finances

Share Ownership

Return on Equity

−958,1 %

Current Ratio

0,7

Debt-to-Equity Ratio

−0

Key figures (NOK)	2021	2020	2019	2018
Revenue	1 798 000	600 000	115 000	0
Net Income	1 006 000	230 000	60 000	−73 000
Total Assets	443 000	335 000	45 000	24 000
Total Equity	−105 000	114 000	45 000	−14 000

Income (NOK)	2021	2020	2019	2018
Revenue	1 798 000	600 000	115 000	0
Expenditure	499 000	328 000	44 000	78 000
Operating Profit	1 297 000	271 000	71 000	−77 000
Financial Income	0	0	0	0
Financial Costs	6 000	0	12 000	0
Financial Balance	−6 000	0	−12 000	0
Earnings Before Tax	1 292 000	271 000	59 000	−77 000
Tax	285 000	41 000	0	0
Net Income	1 006 000	230 000	60 000	−73 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	58 000	92 000	45 000	24 000
Total Current Assets	384 000	243 000	0	0
Total Assets	443 000	335 000	45 000	24 000
Total Retained Equity	−135 000	84 000	15 000	0
Total Equity	−105 000	114 000	45 000	−14 000
Total Long-Term Debt	0	3 000	0	0
Total Current Debt	547 000	218 000	0	38 000
Total Equity and Debt	443 000	335 000	45 000	24 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	1 798 000	600 000	0	0
Other Income	0	0	115 000	0
Revenue	1 798 000	600 000	115 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	267 000	246 000	44 000	14 000
Depreciation	33 000	8 000	0	64 000
Impairment	0	0	0	0
Expenditure	499 000	328 000	44 000	78 000
Operating Profit	1 297 000	271 000	71 000	−77 000
Financial Income	0	0	0	0
Financial Costs	6 000	0	12 000	0
Financial Balance	−6 000	0	−12 000	0
Dividends	1 225 000	161 000	0	0
Net Income	1 006 000	230 000	60 000	−73 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	4 000	9 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	58 000	92 000	0	0
Total Tangible Assets	58 000	92 000	0	0
Total Fiancial Fixed Assets	0	0	41 000	15 000
Total Fixed Assets	58 000	92 000	45 000	24 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 000	243 000	0	0
Total Current Assets	384 000	243 000	0	0
Total Assets	443 000	335 000	45 000	24 000
Total Equity	−105 000	114 000	45 000	−14 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	0	0
Creditors	22 000	14 000	0	0
Unpaid Taxes	87 000	143 000	0	0
Dividends	1 225 000	161 000	0	0
Other Current Debt	25 000	23 000	0	38 000
Total Current Debt	547 000	218 000	0	38 000
Total Equity and Debt	443 000	335 000	45 000	24 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−958,1 %	201,75 %	133,33 %	521,43 %
Debt-to-Equity Ratio	−0	0,03	0	−0
Operating Profit Margin	72,14 %	45,17 %	61,74 %	-
Current Ratio	0,7	1,11	-	0
Quick Ratio	0,7	1,11	-	0
Equity Ratio	−0,24	0,34	1	−0,58
Gross Profit Margin	100 %	100 %	100 %	-