BIZNOR AS

0363 OSLO

Finances

Share Ownership

Return on Equity

135,97 %

Current Ratio

0,96

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 528 000	2 460 000	2 503 000	2 378 000
Net Income	499 000	−178 000	199 000	−365 000
Total Assets	618 000	371 000	770 000	476 000
Total Equity	367 000	−132 000	−11 000	−209 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 528 000	2 460 000	2 503 000	2 378 000
Expenditure	2 029 000	2 638 000	2 248 000	2 748 000
Operating Profit	499 000	−178 000	255 000	−370 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	499 000	−178 000	255 000	−370 000
Tax	0	0	56 000	−4 000
Net Income	499 000	−178 000	199 000	−365 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	425 000	94 000	117 000	147 000
Total Current Assets	193 000	278 000	653 000	329 000
Total Assets	618 000	371 000	770 000	476 000
Total Retained Equity	337 000	−162 000	−41 000	−239 000
Total Equity	367 000	−132 000	−11 000	−209 000
Total Long-Term Debt	50 000	50 000	50 000	50 000
Total Current Debt	201 000	454 000	731 000	635 000
Total Equity and Debt	618 000	371 000	770 000	476 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 528 000	2 460 000	2 503 000	2 378 000
Other Income	0	0	0	0
Revenue	2 528 000	2 460 000	2 503 000	2 378 000
Cost of Goods Sold	374 000	1 504 000	1 530 000	1 476 000
Salary Costs	1 370 000	1 052 000	667 000	1 176 000
Depreciation	106 000	23 000	29 000	37 000
Impairment	0	0	0	0
Expenditure	2 029 000	2 638 000	2 248 000	2 748 000
Operating Profit	499 000	−178 000	255 000	−370 000
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	499 000	−178 000	199 000	−365 000

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	425 000	94 000	117 000	147 000
Fixtures	0	0	0	0
Total Tangible Assets	425 000	94 000	117 000	147 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	425 000	94 000	117 000	147 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	148 000	35 000	343 000	101 000
Total Current Assets	193 000	278 000	653 000	329 000
Total Assets	618 000	371 000	770 000	476 000
Total Equity	367 000	−132 000	−11 000	−209 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	50 000	50 000	50 000	50 000
Creditors	15 000	200 000	390 000	431 000
Unpaid Taxes	96 000	122 000	189 000	95 000
Dividends	0	0	0	0
Other Current Debt	90 000	132 000	95 000	108 000
Total Current Debt	201 000	454 000	731 000	635 000
Total Equity and Debt	618 000	371 000	770 000	476 000

Financial indicators	2022	2021	2020	2019
Return on Equity	135,97 %	134,85 %	−1 809,09 %	174,64 %
Debt-to-Equity Ratio	0,14	−0,38	−4,55	−0,24
Operating Profit Margin	19,74 %	−7,24 %	10,19 %	−15,56 %
Current Ratio	0,96	0,61	0,89	0,52
Quick Ratio	0,96	0,61	0,89	0,52
Equity Ratio	0,59	−0,36	−0,01	−0,44
Gross Profit Margin	85,21 %	38,86 %	38,87 %	37,93 %