BJERKE SMÅDYR AS

0589 OSLO

Finances

Share Ownership

Return on Equity

2 710,29 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 574 000	5 866 000	5 534 000	5 120 000
Net Income	1 843 000	1 523 000	1 339 000	1 191 000
Total Assets	3 053 000	2 619 000	1 821 000	2 479 000
Total Equity	68 000	125 000	1 002 000	1 703 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 574 000	5 866 000	5 534 000	5 120 000
Expenditure	4 211 000	3 909 000	3 817 000	3 593 000
Operating Profit	2 363 000	1 957 000	1 717 000	1 528 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	2 363 000	1 957 000	1 717 000	1 529 000
Tax	520 000	434 000	378 000	338 000
Net Income	1 843 000	1 523 000	1 339 000	1 191 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	3 053 000	2 619 000	1 821 000	2 479 000
Total Assets	3 053 000	2 619 000	1 821 000	2 479 000
Total Retained Equity	38 000	95 000	972 000	1 673 000
Total Equity	68 000	125 000	1 002 000	1 703 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 984 000	2 494 000	818 000	775 000
Total Equity and Debt	3 053 000	2 619 000	1 821 000	2 479 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 560 000	5 866 000	5 534 000	5 120 000
Other Income	15 000	0	1 000	0
Revenue	6 574 000	5 866 000	5 534 000	5 120 000
Cost of Goods Sold	1 293 000	1 059 000	1 082 000	1 082 000
Salary Costs	2 403 000	2 373 000	2 282 000	2 056 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 211 000	3 909 000	3 817 000	3 593 000
Operating Profit	2 363 000	1 957 000	1 717 000	1 528 000
Financial Income	0	0	1 000	1 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	0	1 000
Dividends	1 900 000	2 400 000	2 040 000	1 050 000
Net Income	1 843 000	1 523 000	1 339 000	1 191 000

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	164 000	139 000	142 000	128 000
Total Investments	0	0	0	0
Cash, Bank	2 730 000	2 378 000	1 507 000	2 114 000
Total Current Assets	3 053 000	2 619 000	1 821 000	2 479 000
Total Assets	3 053 000	2 619 000	1 821 000	2 479 000
Total Equity	68 000	125 000	1 002 000	1 703 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	72 000	0
Unpaid Taxes	378 000	379 000	185 000	282 000
Dividends	1 900 000	2 400 000	2 040 000	1 050 000
Other Current Debt	186 000	181 000	183 000	155 000
Total Current Debt	2 984 000	2 494 000	818 000	775 000
Total Equity and Debt	3 053 000	2 619 000	1 821 000	2 479 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 710,29 %	1 218,4 %	133,63 %	69,94 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	35,94 %	33,36 %	31,03 %	29,84 %
Current Ratio	1,02	1,05	2,23	3,2
Quick Ratio	1,08	1,11	2,69	3,83
Equity Ratio	0,02	0,05	0,55	0,69
Gross Profit Margin	80,33 %	81,95 %	80,45 %	78,87 %