BJERKVIK MASKIN AS

8530 BJERKVIK

Finances

Share Ownership

Return on Equity

24,92 %

Current Ratio

0,86

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 025 000	6 383 000	8 168 000	6 687 000
Net Income	1 748 000	531 000	1 500 000	1 698 000
Total Assets	9 035 000	8 840 000	7 717 000	4 537 000
Total Equity	7 014 000	5 266 000	4 735 000	3 235 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 025 000	6 383 000	8 168 000	6 687 000
Expenditure	4 683 000	5 608 000	6 218 000	4 489 000
Operating Profit	2 341 000	775 000	1 949 000	2 199 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	101 000	94 000	27 000	23 000
Financial Balance	−100 000	−94 000	−26 000	−22 000
Earnings Before Tax	2 241 000	681 000	1 923 000	2 177 000
Tax	493 000	150 000	423 000	479 000
Net Income	1 748 000	531 000	1 500 000	1 698 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 836 000	7 415 000	5 040 000	2 366 000
Total Current Assets	1 199 000	1 425 000	2 678 000	2 171 000
Total Assets	9 035 000	8 840 000	7 717 000	4 537 000
Total Retained Equity	6 954 000	5 206 000	4 675 000	3 175 000
Total Equity	7 014 000	5 266 000	4 735 000	3 235 000
Total Long-Term Debt	630 000	2 571 000	1 718 000	64 000
Total Current Debt	1 391 000	1 003 000	1 265 000	1 238 000
Total Equity and Debt	9 035 000	8 840 000	7 717 000	4 537 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 844 000	5 919 000	6 998 000	6 370 000
Other Income	1 181 000	464 000	1 170 000	317 000
Revenue	7 025 000	6 383 000	8 168 000	6 687 000
Cost of Goods Sold	411 000	808 000	780 000	367 000
Salary Costs	1 268 000	1 771 000	2 063 000	1 273 000
Depreciation	930 000	687 000	344 000	170 000
Impairment	0	0	0	0
Expenditure	4 683 000	5 608 000	6 218 000	4 489 000
Operating Profit	2 341 000	775 000	1 949 000	2 199 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	101 000	94 000	27 000	23 000
Financial Balance	−100 000	−94 000	−26 000	−22 000
Dividends	0	0	0	0
Net Income	1 748 000	531 000	1 500 000	1 698 000

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	7 836 000	7 060 000	4 554 000	1 743 000
Total Tangible Assets	7 836 000	7 060 000	4 554 000	1 743 000
Total Fiancial Fixed Assets	0	355 000	486 000	622 000
Total Fixed Assets	7 836 000	7 415 000	5 040 000	2 366 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	855 000	284 000	1 638 000	1 016 000
Total Current Assets	1 199 000	1 425 000	2 678 000	2 171 000
Total Assets	9 035 000	8 840 000	7 717 000	4 537 000
Total Equity	7 014 000	5 266 000	4 735 000	3 235 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	630 000	2 571 000	1 718 000	64 000
Creditors	18 000	171 000	217 000	207 000
Unpaid Taxes	305 000	387 000	200 000	436 000
Dividends	0	0	0	0
Other Current Debt	815 000	419 000	629 000	144 000
Total Current Debt	1 391 000	1 003 000	1 265 000	1 238 000
Total Equity and Debt	9 035 000	8 840 000	7 717 000	4 537 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,92 %	10,08 %	31,68 %	52,49 %
Debt-to-Equity Ratio	0,09	0,49	0,36	0,02
Operating Profit Margin	33,32 %	12,14 %	23,86 %	32,88 %
Current Ratio	0,86	1,42	2,12	1,75
Quick Ratio	0,86	1,42	2,12	1,75
Equity Ratio	0,78	0,6	0,61	0,71
Gross Profit Margin	94,15 %	87,34 %	90,45 %	94,51 %