BJERKNES BYGG AS

6040 VIGRA

Finances

Share Ownership

Return on Equity

2,7 %

Current Ratio

2,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	22 645 000	19 999 000	24 210 000	19 438 000
Net Income	229 000	728 000	295 000	548 000
Total Assets	12 404 000	10 989 000	11 294 000	10 168 000
Total Equity	8 475 000	8 246 000	7 519 000	7 224 000

Income (NOK)	2022	2021	2020	2019
Revenue	22 645 000	19 999 000	24 210 000	19 438 000
Expenditure	22 300 000	19 016 000	23 809 000	18 664 000
Operating Profit	345 000	983 000	401 000	774 000
Financial Income	12 000	10 000	46 000	8 000
Financial Costs	62 000	59 000	66 000	80 000
Financial Balance	−50 000	−49 000	−20 000	−72 000
Earnings Before Tax	295 000	933 000	381 000	702 000
Tax	66 000	206 000	87 000	154 000
Net Income	229 000	728 000	295 000	548 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	995 000	1 157 000	1 129 000	1 410 000
Total Current Assets	11 409 000	9 832 000	10 165 000	8 757 000
Total Assets	12 404 000	10 989 000	11 294 000	10 168 000
Total Retained Equity	8 375 000	8 146 000	7 419 000	7 124 000
Total Equity	8 475 000	8 246 000	7 519 000	7 224 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 928 000	2 742 000	3 775 000	2 943 000
Total Equity and Debt	12 404 000	10 989 000	11 294 000	10 168 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	22 645 000	19 974 000	24 186 000	19 438 000
Other Income	0	25 000	24 000	0
Revenue	22 645 000	19 999 000	24 210 000	19 438 000
Cost of Goods Sold	13 700 000	10 786 000	15 591 000	10 941 000
Salary Costs	6 051 000	5 511 000	5 814 000	5 616 000
Depreciation	87 000	171 000	162 000	262 000
Impairment	0	0	0	0
Expenditure	22 300 000	19 016 000	23 809 000	18 664 000
Operating Profit	345 000	983 000	401 000	774 000
Financial Income	12 000	10 000	46 000	8 000
Financial Costs	62 000	59 000	66 000	80 000
Financial Balance	−50 000	−49 000	−20 000	−72 000
Dividends	0	0	0	0
Net Income	229 000	728 000	295 000	548 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	84 000	151 000	46 000	190 000
Real Eastate	727 000	710 000	710 000	710 000
Machinery and Plant Facilities	0	30 000	100 000	147 000
Fixtures	118 000	172 000	273 000	322 000
Total Tangible Assets	845 000	913 000	1 083 000	1 179 000
Total Fiancial Fixed Assets	66 000	94 000	0	42 000
Total Fixed Assets	995 000	1 157 000	1 129 000	1 410 000
Stock	4 875 000	4 937 000	3 374 000	3 776 000
Total Investments	0	0	0	0
Cash, Bank	2 637 000	2 664 000	3 474 000	1 208 000
Total Current Assets	11 409 000	9 832 000	10 165 000	8 757 000
Total Assets	12 404 000	10 989 000	11 294 000	10 168 000
Total Equity	8 475 000	8 246 000	7 519 000	7 224 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 500 000	1 435 000	2 230 000	1 096 000
Unpaid Taxes	583 000	482 000	876 000	963 000
Dividends	0	0	0	0
Other Current Debt	846 000	514 000	670 000	644 000
Total Current Debt	3 928 000	2 742 000	3 775 000	2 943 000
Total Equity and Debt	12 404 000	10 989 000	11 294 000	10 168 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,7 %	8,83 %	3,92 %	7,59 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,52 %	4,92 %	1,66 %	3,98 %
Current Ratio	2,9	3,59	2,69	2,98
Quick Ratio	−12,05	−4,48	25,35	−10,51
Equity Ratio	0,68	0,75	0,67	0,71
Gross Profit Margin	39,5 %	46,07 %	35,6 %	43,71 %