BJØRNRUD BYGG AS

2881 AUST-TORPA

Finances

Share Ownership

Return on Equity

73,83 %

Current Ratio

2,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 977 000	5 790 000	2 893 000	1 702 000
Net Income	903 000	62 000	218 000	17 000
Total Assets	1 975 000	1 802 000	751 000	263 000
Total Equity	1 223 000	320 000	258 000	40 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 977 000	5 790 000	2 893 000	1 702 000
Expenditure	4 820 000	5 710 000	2 614 000	1 679 000
Operating Profit	1 158 000	80 000	280 000	23 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Earnings Before Tax	1 158 000	79 000	280 000	23 000
Tax	255 000	17 000	61 000	5 000
Net Income	903 000	62 000	218 000	17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	122 000	133 000	50 000	76 000
Total Current Assets	1 853 000	1 669 000	701 000	187 000
Total Assets	1 975 000	1 802 000	751 000	263 000
Total Retained Equity	1 173 000	270 000	208 000	−10 000
Total Equity	1 223 000	320 000	258 000	40 000
Total Long-Term Debt	2 000	1 000	0	0
Total Current Debt	751 000	1 481 000	493 000	223 000
Total Equity and Debt	1 975 000	1 802 000	751 000	263 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 977 000	5 738 000	2 893 000	1 702 000
Other Income	0	52 000	0	0
Revenue	5 977 000	5 790 000	2 893 000	1 702 000
Cost of Goods Sold	3 313 000	4 289 000	1 703 000	1 083 000
Salary Costs	983 000	969 000	643 000	399 000
Depreciation	24 000	20 000	0	0
Impairment	0	0	0	0
Expenditure	4 820 000	5 710 000	2 614 000	1 679 000
Operating Profit	1 158 000	80 000	280 000	23 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Dividends	0	0	0	0
Net Income	903 000	62 000	218 000	17 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	12 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	27 000	36 000	0	0
Fixtures	73 000	60 000	0	0
Total Tangible Assets	100 000	97 000	0	0
Total Fiancial Fixed Assets	22 000	36 000	50 000	64 000
Total Fixed Assets	122 000	133 000	50 000	76 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	617 000	901 000	113 000	30 000
Total Current Assets	1 853 000	1 669 000	701 000	187 000
Total Assets	1 975 000	1 802 000	751 000	263 000
Total Equity	1 223 000	320 000	258 000	40 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	1 000	0	0
Creditors	17 000	1 111 000	175 000	30 000
Unpaid Taxes	244 000	83 000	111 000	36 000
Dividends	0	0	0	0
Other Current Debt	236 000	271 000	158 000	156 000
Total Current Debt	751 000	1 481 000	493 000	223 000
Total Equity and Debt	1 975 000	1 802 000	751 000	263 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,83 %	19,38 %	84,5 %	42,5 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,37 %	1,38 %	9,68 %	1,35 %
Current Ratio	2,47	1,13	1,42	0,84
Quick Ratio	2,47	1,13	1,42	0,84
Equity Ratio	0,62	0,18	0,34	0,15
Gross Profit Margin	44,57 %	25,92 %	41,13 %	36,37 %