BJØRKIR AS

4515 MANDAL

Finances

Share Ownership

Return on Equity

77,61 %

Current Ratio

2,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	329 000	515 000	414 000	223 000
Net Income	104 000	267 000	148 000	75 000
Total Assets	223 000	477 000	296 000	167 000
Total Equity	134 000	297 000	179 000	55 000

Income (NOK)	2022	2021	2020	2019
Revenue	329 000	515 000	414 000	223 000
Expenditure	195 000	173 000	222 000	126 000
Operating Profit	133 000	342 000	191 000	97 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	133 000	342 000	191 000	97 000
Tax	29 000	75 000	43 000	22 000
Net Income	104 000	267 000	148 000	75 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	223 000	477 000	296 000	167 000
Total Assets	223 000	477 000	296 000	167 000
Total Retained Equity	104 000	267 000	149 000	25 000
Total Equity	134 000	297 000	179 000	55 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	89 000	180 000	117 000	112 000
Total Equity and Debt	223 000	477 000	296 000	167 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	329 000	515 000	414 000	223 000
Other Income	0	0	0	0
Revenue	329 000	515 000	414 000	223 000
Cost of Goods Sold	10 000	−6 000	4 000	2 000
Salary Costs	0	14 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	195 000	173 000	222 000	126 000
Operating Profit	133 000	342 000	191 000	97 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	50 000
Net Income	104 000	267 000	148 000	75 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	198 000	412 000	276 000	166 000
Total Current Assets	223 000	477 000	296 000	167 000
Total Assets	223 000	477 000	296 000	167 000
Total Equity	134 000	297 000	179 000	55 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	1 000	7 000	0
Unpaid Taxes	60 000	104 000	67 000	39 000
Dividends	0	0	0	50 000
Other Current Debt	0	0	0	0
Total Current Debt	89 000	180 000	117 000	112 000
Total Equity and Debt	223 000	477 000	296 000	167 000

Financial indicators	2022	2021	2020	2019
Return on Equity	77,61 %	89,9 %	82,68 %	136,36 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	40,43 %	66,41 %	46,14 %	43,5 %
Current Ratio	2,51	2,65	2,53	1,49
Quick Ratio	2,51	2,65	2,53	1,49
Equity Ratio	0,6	0,62	0,6	0,33
Gross Profit Margin	96,96 %	101,17 %	99,03 %	99,1 %