BJØRN SOLBERG GRAVING OG TRANSPORT AS

1880 EIDSBERG

Finances

Share Ownership

Return on Equity

17,84 %

Current Ratio

3,25

Debt-to-Equity Ratio

0,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 816 000	26 370 000	21 646 000	21 473 000
Net Income	1 961 000	2 320 000	1 138 000	2 610 000
Total Assets	16 610 000	17 984 000	16 205 000	13 252 000
Total Equity	10 995 000	9 874 000	7 750 000	6 613 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 816 000	26 370 000	21 646 000	21 473 000
Expenditure	18 211 000	23 317 000	20 136 000	18 075 000
Operating Profit	2 606 000	3 054 000	1 511 000	3 398 000
Financial Income	0	0	1 000	2 000
Financial Costs	92 000	79 000	47 000	51 000
Financial Balance	−92 000	−79 000	−46 000	−49 000
Earnings Before Tax	2 514 000	2 975 000	1 464 000	3 349 000
Tax	553 000	654 000	327 000	740 000
Net Income	1 961 000	2 320 000	1 138 000	2 610 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 597 000	7 029 000	6 710 000	4 543 000
Total Current Assets	11 013 000	10 955 000	9 495 000	8 709 000
Total Assets	16 610 000	17 984 000	16 205 000	13 252 000
Total Retained Equity	10 965 000	9 844 000	7 720 000	6 583 000
Total Equity	10 995 000	9 874 000	7 750 000	6 613 000
Total Long-Term Debt	2 224 000	4 250 000	5 426 000	3 160 000
Total Current Debt	3 391 000	3 860 000	3 028 000	3 479 000
Total Equity and Debt	16 610 000	17 984 000	16 205 000	13 252 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	19 424 000	25 288 000	21 177 000	20 749 000
Other Income	1 392 000	1 081 000	469 000	724 000
Revenue	20 816 000	26 370 000	21 646 000	21 473 000
Cost of Goods Sold	5 154 000	7 891 000	6 174 000	5 396 000
Salary Costs	6 089 000	7 345 000	7 085 000	6 548 000
Depreciation	1 536 000	1 915 000	1 832 000	1 454 000
Impairment	0	0	0	0
Expenditure	18 211 000	23 317 000	20 136 000	18 075 000
Operating Profit	2 606 000	3 054 000	1 511 000	3 398 000
Financial Income	0	0	1 000	2 000
Financial Costs	92 000	79 000	47 000	51 000
Financial Balance	−92 000	−79 000	−46 000	−49 000
Dividends	0	0	0	0
Net Income	1 961 000	2 320 000	1 138 000	2 610 000

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	3 478 000	4 788 000	5 172 000	3 169 000
Fixtures	708 000	481 000	110 000	259 000
Total Tangible Assets	4 185 000	5 269 000	5 282 000	3 428 000
Total Fiancial Fixed Assets	1 411 000	1 760 000	1 428 000	1 115 000
Total Fixed Assets	5 597 000	7 029 000	6 710 000	4 543 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 258 000	5 705 000	1 679 000	3 549 000
Total Current Assets	11 013 000	10 955 000	9 495 000	8 709 000
Total Assets	16 610 000	17 984 000	16 205 000	13 252 000
Total Equity	10 995 000	9 874 000	7 750 000	6 613 000
Short-Term Group Debt	840 000	252 000	0	0
Total Long-Term Debt	2 224 000	4 250 000	5 426 000	3 160 000
Creditors	686 000	768 000	1 047 000	764 000
Unpaid Taxes	918 000	1 572 000	954 000	1 371 000
Dividends	0	0	0	0
Other Current Debt	549 000	657 000	647 000	631 000
Total Current Debt	3 391 000	3 860 000	3 028 000	3 479 000
Total Equity and Debt	16 610 000	17 984 000	16 205 000	13 252 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,84 %	23,5 %	14,68 %	39,47 %
Debt-to-Equity Ratio	0,2	0,43	0,7	0,48
Operating Profit Margin	12,52 %	11,58 %	6,98 %	15,82 %
Current Ratio	3,25	2,84	3,14	2,5
Quick Ratio	3,25	2,84	3,14	2,5
Equity Ratio	0,66	0,55	0,48	0,5
Gross Profit Margin	75,24 %	70,08 %	71,48 %	74,87 %