BJØRNDAL AS

5981 MASFJORDNES

Finances

Share Ownership

Return on Equity

−13,95 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	538 000	757 000	322 000	452 000
Net Income	−12 000	169 000	−110 000	17 000
Total Assets	336 000	305 000	68 000	155 000
Total Equity	86 000	98 000	−71 000	39 000

Income (NOK)	2022	2021	2020	2019
Revenue	538 000	757 000	322 000	452 000
Expenditure	551 000	564 000	438 000	430 000
Operating Profit	−13 000	193 000	−115 000	22 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	−12 000	193 000	−115 000	23 000
Tax	0	23 000	−5 000	5 000
Net Income	−12 000	169 000	−110 000	17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	40 000	18 000	11 000
Total Current Assets	276 000	265 000	50 000	144 000
Total Assets	336 000	305 000	68 000	155 000
Total Retained Equity	56 000	68 000	−101 000	9 000
Total Equity	86 000	98 000	−71 000	39 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	249 000	206 000	139 000	117 000
Total Equity and Debt	336 000	305 000	68 000	155 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	538 000	626 000	322 000	452 000
Other Income	0	131 000	0	0
Revenue	538 000	757 000	322 000	452 000
Cost of Goods Sold	5 000	0	0	0
Salary Costs	189 000	36 000	53 000	87 000
Depreciation	15 000	28 000	11 000	6 000
Impairment	0	0	0	0
Expenditure	551 000	564 000	438 000	430 000
Operating Profit	−13 000	193 000	−115 000	22 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	−12 000	169 000	−110 000	17 000

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	28 000	0	0	0
Fixtures	32 000	40 000	18 000	11 000
Total Tangible Assets	60 000	40 000	18 000	11 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	60 000	40 000	18 000	11 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	268 000	265 000	91 000	95 000
Total Current Assets	276 000	265 000	50 000	144 000
Total Assets	336 000	305 000	68 000	155 000
Total Equity	86 000	98 000	−71 000	39 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−11 000	1 000	−12 000	−1 000
Unpaid Taxes	164 000	118 000	41 000	92 000
Dividends	0	0	0	0
Other Current Debt	96 000	64 000	110 000	20 000
Total Current Debt	249 000	206 000	139 000	117 000
Total Equity and Debt	336 000	305 000	68 000	155 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−13,95 %	172,45 %	154,93 %	43,59 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	−2,42 %	25,5 %	−35,71 %	4,87 %
Current Ratio	1,11	1,29	0,36	1,23
Quick Ratio	1,11	1,29	0,36	1,23
Equity Ratio	0,26	0,32	−1,04	0,25
Gross Profit Margin	99,07 %	100 %	100 %	100 %