BK KJØTT AS

4560 VANSE

Finances

Share Ownership

Return on Equity

0,16 %

Current Ratio

3,27

Debt-to-Equity Ratio

0,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 028 000	1 430 000	1 775 000	1 274 000
Net Income	2 000	206 000	238 000	50 000
Total Assets	2 771 000	3 184 000	2 752 000	2 987 000
Total Equity	1 219 000	1 217 000	1 011 000	774 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 028 000	1 430 000	1 775 000	1 274 000
Expenditure	1 981 000	1 136 000	1 492 000	1 171 000
Operating Profit	47 000	294 000	283 000	104 000
Financial Income	0	0	1 000	0
Financial Costs	44 000	38 000	46 000	54 000
Financial Balance	−44 000	−38 000	−45 000	−54 000
Earnings Before Tax	2 000	256 000	238 000	50 000
Tax	1 000	50 000	0	0
Net Income	2 000	206 000	238 000	50 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 000	47 000	0	0
Total Current Assets	2 735 000	3 137 000	2 752 000	2 987 000
Total Assets	2 771 000	3 184 000	2 752 000	2 987 000
Total Retained Equity	219 000	217 000	11 000	−226 000
Total Equity	1 219 000	1 217 000	1 011 000	774 000
Total Long-Term Debt	715 000	804 000	893 000	979 000
Total Current Debt	837 000	1 163 000	847 000	1 234 000
Total Equity and Debt	2 771 000	3 184 000	2 752 000	2 987 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 232 000	723 000	1 089 000	667 000
Other Income	796 000	707 000	685 000	607 000
Revenue	2 028 000	1 430 000	1 775 000	1 274 000
Cost of Goods Sold	1 499 000	739 000	1 081 000	773 000
Salary Costs	2 000	0	0	0
Depreciation	11 000	8 000	0	0
Impairment	0	0	0	0
Expenditure	1 981 000	1 136 000	1 492 000	1 171 000
Operating Profit	47 000	294 000	283 000	104 000
Financial Income	0	0	1 000	0
Financial Costs	44 000	38 000	46 000	54 000
Financial Balance	−44 000	−38 000	−45 000	−54 000
Dividends	0	0	0	0
Net Income	2 000	206 000	238 000	50 000

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	36 000	47 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	36 000	47 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	36 000	47 000	0	0
Stock	2 451 000	2 814 000	2 595 000	2 782 000
Total Investments	0	0	0	0
Cash, Bank	6 000	1 000	0	0
Total Current Assets	2 735 000	3 137 000	2 752 000	2 987 000
Total Assets	2 771 000	3 184 000	2 752 000	2 987 000
Total Equity	1 219 000	1 217 000	1 011 000	774 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	715 000	804 000	893 000	979 000
Creditors	207 000	146 000	595 000	687 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	486 000	617 000	59 000	208 000
Total Current Debt	837 000	1 163 000	847 000	1 234 000
Total Equity and Debt	2 771 000	3 184 000	2 752 000	2 987 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,16 %	16,93 %	23,54 %	6,46 %
Debt-to-Equity Ratio	0,59	0,66	0,88	1,26
Operating Profit Margin	2,32 %	20,56 %	15,94 %	8,16 %
Current Ratio	3,27	2,7	3,25	2,42
Quick Ratio	−1,69	−1,9	−1,57	−1,93
Equity Ratio	0,44	0,38	0,37	0,26
Gross Profit Margin	26,08 %	48,32 %	39,1 %	39,32 %