BJØRKELUND AS

3031 DRAMMEN

Finances

Share Ownership

Return on Equity

2,27 %

Current Ratio

12,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	151 000	955 000	743 000	309 000
Net Income	12 000	226 000	245 000	−68 000
Total Assets	571 000	602 000	393 000	75 000
Total Equity	529 000	517 000	291 000	46 000

Income (NOK)	2022	2021	2020	2019
Revenue	151 000	955 000	743 000	309 000
Expenditure	135 000	653 000	460 000	377 000
Operating Profit	17 000	302 000	284 000	−67 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	7 000	0
Financial Balance	−1 000	0	−7 000	0
Earnings Before Tax	15 000	302 000	276 000	−68 000
Tax	3 000	76 000	31 000	0
Net Income	12 000	226 000	245 000	−68 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 000	55 000	0	4 000
Total Current Assets	538 000	547 000	393 000	72 000
Total Assets	571 000	602 000	393 000	75 000
Total Retained Equity	499 000	487 000	261 000	16 000
Total Equity	529 000	517 000	291 000	46 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	42 000	85 000	103 000	30 000
Total Equity and Debt	571 000	602 000	393 000	75 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	151 000	955 000	743 000	309 000
Other Income	0	0	0	0
Revenue	151 000	955 000	743 000	309 000
Cost of Goods Sold	68 000	608 000	425 000	121 000
Salary Costs	27 000	4 000	2 000	196 000
Depreciation	22 000	11 000	4 000	5 000
Impairment	0	0	0	0
Expenditure	135 000	653 000	460 000	377 000
Operating Profit	17 000	302 000	284 000	−67 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	7 000	0
Financial Balance	−1 000	0	−7 000	0
Dividends	0	0	0	0
Net Income	12 000	226 000	245 000	−68 000

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	0	0	0	0
Fixtures	33 000	55 000	0	4 000
Total Tangible Assets	33 000	55 000	0	4 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	33 000	55 000	0	4 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	522 000	547 000	230 000	58 000
Total Current Assets	538 000	547 000	393 000	72 000
Total Assets	571 000	602 000	393 000	75 000
Total Equity	529 000	517 000	291 000	46 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	1 000	15 000	5 000
Unpaid Taxes	21 000	18 000	49 000	3 000
Dividends	0	0	0	0
Other Current Debt	7 000	0	0	21 000
Total Current Debt	42 000	85 000	103 000	30 000
Total Equity and Debt	571 000	602 000	393 000	75 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,27 %	43,71 %	84,19 %	−147,83 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,26 %	31,62 %	38,22 %	−21,68 %
Current Ratio	12,81	6,44	3,82	2,4
Quick Ratio	12,81	6,44	3,82	2,4
Equity Ratio	0,93	0,86	0,74	0,61
Gross Profit Margin	54,97 %	36,34 %	42,8 %	60,84 %