BJØRKA EIENDOM AS

7080 HEIMDAL

Finances

Share Ownership

Return on Equity

113,65 %

Current Ratio

0,04

Debt-to-Equity Ratio

26,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 396 000	5 363 000	3 854 000	3 765 000
Net Income	2 015 000	2 478 000	1 762 000	1 252 000
Total Assets	56 146 000	54 177 000	46 325 000	29 894 000
Total Equity	1 773 000	1 284 000	30 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 396 000	5 363 000	3 854 000	3 765 000
Expenditure	1 599 000	1 085 000	526 000	461 000
Operating Profit	4 797 000	4 278 000	3 329 000	3 304 000
Financial Income	24 000	68 000	55 000	25 000
Financial Costs	2 238 000	1 312 000	1 115 000	1 590 000
Financial Balance	−2 214 000	−1 244 000	−1 060 000	−1 565 000
Earnings Before Tax	2 583 000	3 034 000	2 269 000	1 739 000
Tax	568 000	555 000	507 000	487 000
Net Income	2 015 000	2 478 000	1 762 000	1 252 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	55 866 000	50 745 000	43 786 000	27 802 000
Total Current Assets	280 000	3 432 000	2 539 000	2 091 000
Total Assets	56 146 000	54 177 000	46 325 000	29 894 000
Total Retained Equity	1 280 000	790 000	−463 000	−463 000
Total Equity	1 773 000	1 284 000	30 000	30 000
Total Long-Term Debt	47 768 000	47 029 000	40 845 000	26 817 000
Total Current Debt	6 605 000	5 865 000	5 450 000	3 047 000
Total Equity and Debt	56 146 000	54 177 000	46 325 000	29 894 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 286 000	5 300 000	3 837 000	3 765 000
Other Income	109 000	62 000	18 000	0
Revenue	6 396 000	5 363 000	3 854 000	3 765 000
Cost of Goods Sold	75 000	50 000	17 000	0
Salary Costs	0	0	0	0
Depreciation	788 000	412 000	89 000	82 000
Impairment	0	0	0	0
Expenditure	1 599 000	1 085 000	526 000	461 000
Operating Profit	4 797 000	4 278 000	3 329 000	3 304 000
Financial Income	24 000	68 000	55 000	25 000
Financial Costs	2 238 000	1 312 000	1 115 000	1 590 000
Financial Balance	−2 214 000	−1 244 000	−1 060 000	−1 565 000
Dividends	0	0	0	0
Net Income	2 015 000	2 478 000	1 762 000	1 252 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	54 697 000	50 557 000	41 077 000	26 848 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	169 000	188 000	39 000	50 000
Total Tangible Assets	54 866 000	50 745 000	41 116 000	26 898 000
Total Fiancial Fixed Assets	1 000 000	0	2 670 000	905 000
Total Fixed Assets	55 866 000	50 745 000	43 786 000	27 802 000
Stock	0	0	70 000	0
Total Investments	0	0	0	0
Cash, Bank	244 000	3 331 000	2 432 000	1 247 000
Total Current Assets	280 000	3 432 000	2 539 000	2 091 000
Total Assets	56 146 000	54 177 000	46 325 000	29 894 000
Total Equity	1 773 000	1 284 000	30 000	30 000
Short-Term Group Debt	6 513 000	5 585 000	2 259 000	2 253 000
Total Long-Term Debt	47 768 000	47 029 000	40 845 000	26 817 000
Creditors	35 000	299 000	4 435 000	30 000
Unpaid Taxes	42 000	−23 000	−1 889 000	−4 000
Dividends	0	0	0	0
Other Current Debt	15 000	4 000	636 000	768 000
Total Current Debt	6 605 000	5 865 000	5 450 000	3 047 000
Total Equity and Debt	56 146 000	54 177 000	46 325 000	29 894 000

Financial indicators	2022	2021	2020	2019
Return on Equity	113,65 %	192,99 %	5 873,33 %	4 173,33 %
Debt-to-Equity Ratio	26,94	36,63	1 361,5	893,9
Operating Profit Margin	75 %	79,77 %	86,38 %	87,76 %
Current Ratio	0,04	0,59	0,47	0,69
Quick Ratio	0,04	0,59	0,47	0,69
Equity Ratio	0,03	0,02	0	0
Gross Profit Margin	98,83 %	99,07 %	99,56 %	100 %