BJØRN ANDERSEN AS

3132 HUSØYSUND

Finances

Share Ownership

Return on Equity

0,21 %

Current Ratio

1,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 030 000	2 187 000	1 581 000	270 000
Net Income	1 000	263 000	173 000	−103 000
Total Assets	611 000	671 000	289 000	523 000
Total Equity	487 000	487 000	224 000	−349 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 030 000	2 187 000	1 581 000	270 000
Expenditure	1 016 000	1 913 000	1 400 000	336 000
Operating Profit	14 000	275 000	181 000	−66 000
Financial Income	0	0	0	0
Financial Costs	11 000	1 000	8 000	37 000
Financial Balance	−11 000	−1 000	−8 000	−37 000
Earnings Before Tax	3 000	273 000	173 000	−103 000
Tax	2 000	10 000	0	0
Net Income	1 000	263 000	173 000	−103 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	455 000	373 000	0	0
Total Current Assets	156 000	298 000	289 000	523 000
Total Assets	611 000	671 000	289 000	523 000
Total Retained Equity	57 000	57 000	−206 000	−379 000
Total Equity	487 000	487 000	224 000	−349 000
Total Long-Term Debt	0	0	0	805 000
Total Current Debt	124 000	184 000	65 000	68 000
Total Equity and Debt	611 000	671 000	289 000	523 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	963 000	2 187 000	1 581 000	270 000
Other Income	67 000	0	0	0
Revenue	1 030 000	2 187 000	1 581 000	270 000
Cost of Goods Sold	119 000	1 031 000	880 000	165 000
Salary Costs	448 000	443 000	178 000	59 000
Depreciation	1 000	8 000	0	0
Impairment	0	0	0	0
Expenditure	1 016 000	1 913 000	1 400 000	336 000
Operating Profit	14 000	275 000	181 000	−66 000
Financial Income	0	0	0	0
Financial Costs	11 000	1 000	8 000	37 000
Financial Balance	−11 000	−1 000	−8 000	−37 000
Dividends	0	0	0	0
Net Income	1 000	263 000	173 000	−103 000

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	65 000	108 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	65 000	108 000	0	0
Total Fiancial Fixed Assets	390 000	265 000	0	0
Total Fixed Assets	455 000	373 000	0	0
Stock	71 000	134 000	134 000	505 000
Total Investments	0	0	0	0
Cash, Bank	13 000	35 000	146 000	9 000
Total Current Assets	156 000	298 000	289 000	523 000
Total Assets	611 000	671 000	289 000	523 000
Total Equity	487 000	487 000	224 000	−349 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	805 000
Creditors	52 000	78 000	4 000	14 000
Unpaid Taxes	13 000	53 000	44 000	54 000
Dividends	0	0	0	0
Other Current Debt	57 000	43 000	18 000	0
Total Current Debt	124 000	184 000	65 000	68 000
Total Equity and Debt	611 000	671 000	289 000	523 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,21 %	54 %	77,23 %	29,51 %
Debt-to-Equity Ratio	0	0	0	−2,31
Operating Profit Margin	1,36 %	12,57 %	11,45 %	−24,44 %
Current Ratio	1,26	1,62	4,45	7,69
Quick Ratio	2,94	5,96	−4,19	−1,2
Equity Ratio	0,8	0,73	0,78	−0,67
Gross Profit Margin	88,45 %	52,86 %	44,34 %	38,89 %