BIRKEMO FYSIKALSKE AS

1831 ASKIM

Finances

Share Ownership

Return on Equity

24,27 %

Current Ratio

1,02

Debt-to-Equity Ratio

1,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 783 000	1 530 000	1 190 000	1 174 000
Net Income	457 000	306 000	299 000	233 000
Total Assets	4 227 000	4 294 000	1 793 000	1 634 000
Total Equity	1 883 000	1 425 000	1 180 000	882 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 783 000	1 530 000	1 190 000	1 174 000
Expenditure	1 122 000	1 089 000	800 000	854 000
Operating Profit	661 000	441 000	390 000	321 000
Financial Income	0	0	0	0
Financial Costs	75 000	66 000	7 000	22 000
Financial Balance	−75 000	−66 000	−7 000	−22 000
Earnings Before Tax	586 000	375 000	383 000	299 000
Tax	129 000	69 000	84 000	66 000
Net Income	457 000	306 000	299 000	233 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 092 000	4 092 000	1 544 000	1 542 000
Total Current Assets	135 000	202 000	249 000	92 000
Total Assets	4 227 000	4 294 000	1 793 000	1 634 000
Total Retained Equity	1 853 000	1 395 000	1 150 000	852 000
Total Equity	1 883 000	1 425 000	1 180 000	882 000
Total Long-Term Debt	2 212 000	2 790 000	520 000	680 000
Total Current Debt	132 000	79 000	93 000	72 000
Total Equity and Debt	4 227 000	4 294 000	1 793 000	1 634 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 783 000	1 530 000	1 190 000	1 174 000
Revenue	1 783 000	1 530 000	1 190 000	1 174 000
Cost of Goods Sold	0	0	0	0
Salary Costs	783 000	720 000	605 000	597 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 122 000	1 089 000	800 000	854 000
Operating Profit	661 000	441 000	390 000	321 000
Financial Income	0	0	0	0
Financial Costs	75 000	66 000	7 000	22 000
Financial Balance	−75 000	−66 000	−7 000	−22 000
Dividends	0	0	0	0
Net Income	457 000	306 000	299 000	233 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	2 000	0
Total Intangible Assets	0	0	2 000	0
Real Eastate	4 092 000	4 092 000	1 542 000	1 542 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 092 000	4 092 000	1 542 000	1 542 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 092 000	4 092 000	1 544 000	1 542 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	135 000	202 000	249 000	92 000
Total Current Assets	135 000	202 000	249 000	92 000
Total Assets	4 227 000	4 294 000	1 793 000	1 634 000
Total Equity	1 883 000	1 425 000	1 180 000	882 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 212 000	2 790 000	520 000	680 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	2 000	0
Dividends	0	0	0	0
Other Current Debt	3 000	10 000	7 000	6 000
Total Current Debt	132 000	79 000	93 000	72 000
Total Equity and Debt	4 227 000	4 294 000	1 793 000	1 634 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,27 %	21,47 %	25,34 %	26,42 %
Debt-to-Equity Ratio	1,17	1,96	0,44	0,77
Operating Profit Margin	37,07 %	28,82 %	32,77 %	27,34 %
Current Ratio	1,02	2,56	2,68	1,28
Quick Ratio	1,02	2,56	2,68	1,28
Equity Ratio	0,45	0,33	0,66	0,54
Gross Profit Margin	100 %	100 %	100 %	100 %