BJERCKES BOD AS

3478 NÆRSNES

Finances

Share Ownership

Return on Equity

52,87 %

Current Ratio

2,35

Debt-to-Equity Ratio

−3,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 000	11 000	0	151 000
Net Income	−46 000	−49 000	138 000	−191 000
Total Assets	314 000	345 000	354 000	104 000
Total Equity	−87 000	−41 000	−136 000	−1 154 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 000	11 000	0	151 000
Expenditure	73 000	100 000	110 000	342 000
Operating Profit	−46 000	−90 000	−109 000	−191 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−46 000	−90 000	−110 000	−191 000
Tax	0	−41 000	−248 000	0
Net Income	−46 000	−49 000	138 000	−191 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	81 000	106 000	149 000	97 000
Total Current Assets	233 000	239 000	204 000	8 000
Total Assets	314 000	345 000	354 000	104 000
Total Retained Equity	−117 000	−71 000	−166 000	−1 184 000
Total Equity	−87 000	−41 000	−136 000	−1 154 000
Total Long-Term Debt	302 000	24 000	24 000	24 000
Total Current Debt	99 000	362 000	466 000	1 235 000
Total Equity and Debt	314 000	345 000	354 000	104 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	28 000	11 000	0	151 000
Other Income	0	0	0	0
Revenue	28 000	11 000	0	151 000
Cost of Goods Sold	28 000	14 000	0	44 000
Salary Costs	0	0	0	142 000
Depreciation	25 000	43 000	34 000	19 000
Impairment	0	0	0	0
Expenditure	73 000	100 000	110 000	342 000
Operating Profit	−46 000	−90 000	−109 000	−191 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−46 000	−49 000	138 000	−191 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	40 000	59 000	77 000	96 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	41 000	47 000	72 000	1 000
Total Tangible Assets	81 000	106 000	149 000	97 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	81 000	106 000	149 000	97 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	5 000
Total Current Assets	233 000	239 000	204 000	8 000
Total Assets	314 000	345 000	354 000	104 000
Total Equity	−87 000	−41 000	−136 000	−1 154 000
Short-Term Group Debt	0	0	0	924 000
Total Long-Term Debt	302 000	24 000	24 000	24 000
Creditors	14 000	236 000	166 000	0
Unpaid Taxes	0	4 000	0	0
Dividends	0	0	0	0
Other Current Debt	85 000	123 000	299 000	311 000
Total Current Debt	99 000	362 000	466 000	1 235 000
Total Equity and Debt	314 000	345 000	354 000	104 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,87 %	119,51 %	−101,47 %	16,55 %
Debt-to-Equity Ratio	−3,47	−0,59	−0,18	−0,02
Operating Profit Margin	−164,29 %	−818,18 %	-	−126,49 %
Current Ratio	2,35	0,66	0,44	0,01
Quick Ratio	2,35	0,66	0,44	0,01
Equity Ratio	−0,28	−0,12	−0,38	−11,1
Gross Profit Margin	0 %	−27,27 %	-	70,86 %