BJØRNSTAD BYGG UTVIKLING AS

1890 RAKKESTAD

Finances

Share Ownership

Return on Equity

22,19 %

Current Ratio

1,17

Debt-to-Equity Ratio

0,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 550 000	40 747 000	25 850 000	46 237 000
Net Income	548 000	718 000	−1 139 000	843 000
Total Assets	32 776 000	26 885 000	37 011 000	34 027 000
Total Equity	2 470 000	1 922 000	1 204 000	2 342 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 550 000	40 747 000	25 850 000	46 237 000
Expenditure	12 471 000	37 982 000	26 957 000	44 612 000
Operating Profit	1 078 000	2 765 000	−1 108 000	1 625 000
Financial Income	0	1 000	2 000	2 000
Financial Costs	376 000	1 845 000	353 000	546 000
Financial Balance	−376 000	−1 844 000	−351 000	−544 000
Earnings Before Tax	702 000	921 000	−1 459 000	1 081 000
Tax	155 000	203 000	−320 000	238 000
Net Income	548 000	718 000	−1 139 000	843 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	32 776 000	26 885 000	37 011 000	34 027 000
Total Assets	32 776 000	26 885 000	37 011 000	34 027 000
Total Retained Equity	2 270 000	1 722 000	1 004 000	2 142 000
Total Equity	2 470 000	1 922 000	1 204 000	2 342 000
Total Long-Term Debt	2 255 000	608 000	3 004 000	3 221 000
Total Current Debt	28 051 000	24 355 000	32 804 000	28 464 000
Total Equity and Debt	32 776 000	26 885 000	37 011 000	34 027 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 550 000	40 747 000	25 850 000	46 237 000
Other Income	0	0	0	0
Revenue	13 550 000	40 747 000	25 850 000	46 237 000
Cost of Goods Sold	12 265 000	37 707 000	26 761 000	44 365 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	12 471 000	37 982 000	26 957 000	44 612 000
Operating Profit	1 078 000	2 765 000	−1 108 000	1 625 000
Financial Income	0	1 000	2 000	2 000
Financial Costs	376 000	1 845 000	353 000	546 000
Financial Balance	−376 000	−1 844 000	−351 000	−544 000
Dividends	0	0	0	0
Net Income	548 000	718 000	−1 139 000	843 000

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	32 452 000	22 906 000	35 273 000	32 608 000
Total Investments	0	0	0	0
Cash, Bank	220 000	103 000	414 000	1 415 000
Total Current Assets	32 776 000	26 885 000	37 011 000	34 027 000
Total Assets	32 776 000	26 885 000	37 011 000	34 027 000
Total Equity	2 470 000	1 922 000	1 204 000	2 342 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 255 000	608 000	3 004 000	3 221 000
Creditors	7 359 000	7 210 000	12 344 000	3 202 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 213 000	7 100 000	0	1 045 000
Total Current Debt	28 051 000	24 355 000	32 804 000	28 464 000
Total Equity and Debt	32 776 000	26 885 000	37 011 000	34 027 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,19 %	37,36 %	−94,6 %	35,99 %
Debt-to-Equity Ratio	0,91	0,32	2,5	1,38
Operating Profit Margin	7,96 %	6,79 %	−4,29 %	3,51 %
Current Ratio	1,17	1,1	1,13	1,2
Quick Ratio	−7,45	18,55	−14,99	−8,21
Equity Ratio	0,08	0,07	0,03	0,07
Gross Profit Margin	9,48 %	7,46 %	−3,52 %	4,05 %