BJØRKÅS FOTHELSE AS

3210 SANDEFJORD

Finances

Share Ownership

Return on Equity

100 %

Current Ratio

1,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	859 000	780 000	691 000	634 000
Net Income	62 000	10 000	20 000	9 000
Total Assets	185 000	149 000	198 000	207 000
Total Equity	62 000	0	−11 000	−30 000

Income (NOK)	2022	2021	2020	2019
Revenue	859 000	780 000	691 000	634 000
Expenditure	776 000	768 000	671 000	625 000
Operating Profit	82 000	11 000	20 000	9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	82 000	11 000	20 000	9 000
Tax	20 000	1 000	0	0
Net Income	62 000	10 000	20 000	9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 000	18 000	51 000	87 000
Total Current Assets	145 000	131 000	147 000	120 000
Total Assets	185 000	149 000	198 000	207 000
Total Retained Equity	32 000	−30 000	−41 000	−60 000
Total Equity	62 000	0	−11 000	−30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	123 000	149 000	209 000	238 000
Total Equity and Debt	185 000	149 000	198 000	207 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	859 000	780 000	691 000	634 000
Other Income	0	0	0	0
Revenue	859 000	780 000	691 000	634 000
Cost of Goods Sold	37 000	19 000	22 000	50 000
Salary Costs	562 000	535 000	432 000	384 000
Depreciation	24 000	33 000	36 000	36 000
Impairment	0	0	0	0
Expenditure	776 000	768 000	671 000	625 000
Operating Profit	82 000	11 000	20 000	9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	62 000	10 000	20 000	9 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	18 000	44 000	71 000
Total Intangible Assets	0	18 000	44 000	71 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	19 000	0	7 000	16 000
Total Tangible Assets	19 000	0	7 000	16 000
Total Fiancial Fixed Assets	21 000	0	0	0
Total Fixed Assets	40 000	18 000	51 000	87 000
Stock	47 000	43 000	43 000	44 000
Total Investments	0	0	0	0
Cash, Bank	97 000	88 000	100 000	76 000
Total Current Assets	145 000	131 000	147 000	120 000
Total Assets	185 000	149 000	198 000	207 000
Total Equity	62 000	0	−11 000	−30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	0	3 000	4 000
Unpaid Taxes	37 000	35 000	30 000	25 000
Dividends	0	0	0	0
Other Current Debt	64 000	113 000	175 000	208 000
Total Current Debt	123 000	149 000	209 000	238 000
Total Equity and Debt	185 000	149 000	198 000	207 000

Financial indicators	2022	2021	2020	2019
Return on Equity	100 %	-	−181,82 %	−30 %
Debt-to-Equity Ratio	0	-	−0	−0
Operating Profit Margin	9,55 %	1,41 %	2,89 %	1,42 %
Current Ratio	1,18	0,88	0,7	0,5
Quick Ratio	1,91	1,24	0,89	0,62
Equity Ratio	0,34	0	−0,06	−0,14
Gross Profit Margin	95,69 %	97,56 %	96,82 %	92,11 %