STANGESKOVENE BJØRNSTAD BRUK AS

1792 TISTEDAL

Finances

Share Ownership

Return on Equity

27,97 %

Current Ratio

2,03

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	97 538 000	99 723 000	60 051 000	58 395 000
Net Income	6 575 000	10 115 000	1 040 000	1 891 000
Total Assets	39 279 000	46 432 000	30 051 000	27 664 000
Total Equity	23 509 000	23 391 000	23 365 000	22 752 000

Income (NOK)	2022	2021	2020	2019
Revenue	97 538 000	99 723 000	60 051 000	58 395 000
Expenditure	89 283 000	86 781 000	58 701 000	55 893 000
Operating Profit	8 255 000	12 942 000	1 350 000	2 502 000
Financial Income	46 000	29 000	29 000	18 000
Financial Costs	−133 000	3 000	45 000	95 000
Financial Balance	179 000	26 000	−16 000	−77 000
Earnings Before Tax	8 435 000	12 968 000	1 334 000	2 424 000
Tax	1 860 000	2 853 000	294 000	533 000
Net Income	6 575 000	10 115 000	1 040 000	1 891 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 546 000	8 444 000	9 245 000	9 496 000
Total Current Assets	31 733 000	37 988 000	20 806 000	18 168 000
Total Assets	39 279 000	46 432 000	30 051 000	27 664 000
Total Retained Equity	2 991 000	2 873 000	2 847 000	2 235 000
Total Equity	23 509 000	23 391 000	23 365 000	22 752 000
Total Long-Term Debt	130 000	91 000	84 000	0
Total Current Debt	15 641 000	22 950 000	6 602 000	4 912 000
Total Equity and Debt	39 279 000	46 432 000	30 051 000	27 664 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	97 538 000	99 723 000	59 811 000	58 395 000
Other Income	0	0	240 000	0
Revenue	97 538 000	99 723 000	60 051 000	58 395 000
Cost of Goods Sold	67 516 000	65 632 000	41 718 000	38 109 000
Salary Costs	9 264 000	9 148 000	7 865 000	6 271 000
Depreciation	1 459 000	1 717 000	1 655 000	1 656 000
Impairment	0	0	0	0
Expenditure	89 283 000	86 781 000	58 701 000	55 893 000
Operating Profit	8 255 000	12 942 000	1 350 000	2 502 000
Financial Income	46 000	29 000	29 000	18 000
Financial Costs	−133 000	3 000	45 000	95 000
Financial Balance	179 000	26 000	−16 000	−77 000
Dividends	0	0	0	0
Net Income	6 575 000	10 115 000	1 040 000	1 891 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	90 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	7 441 000	8 297 000	9 057 000	9 176 000
Fixtures	104 000	146 000	188 000	230 000
Total Tangible Assets	7 546 000	8 444 000	9 245 000	9 407 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 546 000	8 444 000	9 245 000	9 496 000
Stock	16 523 000	18 645 000	10 395 000	13 722 000
Total Investments	0	0	0	0
Cash, Bank	0	0	0	170 000
Total Current Assets	31 733 000	37 988 000	20 806 000	18 168 000
Total Assets	39 279 000	46 432 000	30 051 000	27 664 000
Total Equity	23 509 000	23 391 000	23 365 000	22 752 000
Short-Term Group Debt	9 384 000	13 614 000	1 972 000	256 000
Total Long-Term Debt	130 000	91 000	84 000	0
Creditors	2 639 000	4 380 000	2 809 000	2 340 000
Unpaid Taxes	1 577 000	2 268 000	870 000	1 369 000
Dividends	0	0	0	0
Other Current Debt	2 040 000	2 688 000	950 000	946 000
Total Current Debt	15 641 000	22 950 000	6 602 000	4 912 000
Total Equity and Debt	39 279 000	46 432 000	30 051 000	27 664 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,97 %	43,24 %	4,45 %	8,31 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	8,46 %	12,98 %	2,25 %	4,28 %
Current Ratio	2,03	1,66	3,15	3,7
Quick Ratio	−35,98	8,82	−5,49	−2,06
Equity Ratio	0,6	0,5	0,78	0,82
Gross Profit Margin	30,78 %	34,19 %	30,53 %	34,74 %