BJERKE EIENDOM AS

0162 OSLO

Finances

Return on Equity

−77,78 %

Current Ratio

0,32

Debt-to-Equity Ratio

24,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	90 196 000	88 526 000	90 447 000	84 623 000
Net Income	−35 721 000	4 632 000	14 518 000	14 719 000
Total Assets	1 232 316 000	1 152 289 000	1 128 580 000	1 090 623 000
Total Equity	45 925 000	105 355 000	140 224 000	151 344 000

Income (NOK)	2022	2021	2020	2019
Revenue	90 196 000	88 526 000	90 447 000	84 623 000
Expenditure	122 102 000	71 096 000	54 370 000	41 953 000
Operating Profit	−31 906 000	17 429 000	36 076 000	42 670 000
Financial Income	15 178 000	803 000	1 761 000	3 011 000
Financial Costs	27 938 000	16 217 000	22 222 000	25 744 000
Financial Balance	−12 760 000	−15 414 000	−20 461 000	−22 733 000
Earnings Before Tax	−44 667 000	2 015 000	15 615 000	19 938 000
Tax	−8 946 000	−2 618 000	1 098 000	5 219 000
Net Income	−35 721 000	4 632 000	14 518 000	14 719 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 209 729 000	1 113 013 000	1 096 294 000	1 046 099 000
Total Current Assets	22 586 000	39 276 000	32 286 000	44 524 000
Total Assets	1 232 316 000	1 152 289 000	1 128 580 000	1 090 623 000
Total Retained Equity	−2 864 000	56 566 000	91 435 000	102 555 000
Total Equity	45 925 000	105 355 000	140 224 000	151 344 000
Total Long-Term Debt	1 116 812 000	964 074 000	943 619 000	885 669 000
Total Current Debt	69 579 000	82 860 000	44 737 000	53 610 000
Total Equity and Debt	1 232 316 000	1 152 289 000	1 128 580 000	1 090 623 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	90 196 000	88 526 000	90 447 000	84 623 000
Revenue	90 196 000	88 526 000	90 447 000	84 623 000
Cost of Goods Sold	0	0	0	0
Salary Costs	7 380 000	6 984 000	6 134 000	6 187 000
Depreciation	7 682 000	5 909 000	5 838 000	5 804 000
Impairment	0	0	0	0
Expenditure	122 102 000	71 096 000	54 370 000	41 953 000
Operating Profit	−31 906 000	17 429 000	36 076 000	42 670 000
Financial Income	15 178 000	803 000	1 761 000	3 011 000
Financial Costs	27 938 000	16 217 000	22 222 000	25 744 000
Financial Balance	−12 760 000	−15 414 000	−20 461 000	−22 733 000
Dividends	0	0	0	0
Net Income	−35 721 000	4 632 000	14 518 000	14 719 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 183 620 000	1 111 845 000	1 095 829 000	1 045 164 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	6 531 000	201 000	254 000	597 000
Total Tangible Assets	1 190 151 000	1 112 046 000	1 096 082 000	1 045 761 000
Total Fiancial Fixed Assets	19 579 000	966 000	211 000	338 000
Total Fixed Assets	1 209 729 000	1 113 013 000	1 096 294 000	1 046 099 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 460 000	38 220 000	31 303 000	42 638 000
Total Current Assets	22 586 000	39 276 000	32 286 000	44 524 000
Total Assets	1 232 316 000	1 152 289 000	1 128 580 000	1 090 623 000
Total Equity	45 925 000	105 355 000	140 224 000	151 344 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 116 812 000	964 074 000	943 619 000	885 669 000
Creditors	9 238 000	15 504 000	2 823 000	16 028 000
Unpaid Taxes	580 000	525 000	628 000	523 000
Dividends	0	0	0	0
Other Current Debt	29 566 000	55 673 000	18 250 000	12 642 000
Total Current Debt	69 579 000	82 860 000	44 737 000	53 610 000
Total Equity and Debt	1 232 316 000	1 152 289 000	1 128 580 000	1 090 623 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−77,78 %	4,4 %	10,35 %	9,73 %
Debt-to-Equity Ratio	24,32	9,15	6,73	5,85
Operating Profit Margin	−35,37 %	19,69 %	39,89 %	50,42 %
Current Ratio	0,32	0,47	0,72	0,83
Quick Ratio	0,32	0,47	0,72	0,83
Equity Ratio	0,04	0,09	0,12	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %