BJØRKE AKTIVA AS

2760 BRANDBU

Finances

Return on Equity

19,52 %

Current Ratio

61,33

Debt-to-Equity Ratio

1,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	139 000	54 000	0	0
Net Income	583 000	626 000	841 000	542 000
Total Assets	6 370 000	6 320 000	3 084 000	2 645 000
Total Equity	2 986 000	2 403 000	1 877 000	1 036 000

Income (NOK)	2022	2021	2020	2019
Revenue	139 000	54 000	0	0
Expenditure	42 000	42 000	1 000	1 000
Operating Profit	97 000	12 000	−1 000	−1 000
Financial Income	632 000	700 000	900 000	600 000
Financial Costs	146 000	86 000	58 000	57 000
Financial Balance	486 000	614 000	842 000	543 000
Earnings Before Tax	583 000	626 000	841 000	542 000
Tax	0	0	0	0
Net Income	583 000	626 000	841 000	542 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 449 000	5 449 000	1 982 000	1 982 000
Total Current Assets	920 000	870 000	1 102 000	663 000
Total Assets	6 370 000	6 320 000	3 084 000	2 645 000
Total Retained Equity	2 491 000	1 909 000	1 383 000	542 000
Total Equity	2 986 000	2 403 000	1 877 000	1 036 000
Total Long-Term Debt	3 370 000	3 906 000	1 206 000	1 607 000
Total Current Debt	15 000	11 000	1 000	1 000
Total Equity and Debt	6 370 000	6 320 000	3 084 000	2 645 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	139 000	54 000	0	0
Revenue	139 000	54 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	42 000	42 000	1 000	1 000
Operating Profit	97 000	12 000	−1 000	−1 000
Financial Income	632 000	700 000	900 000	600 000
Financial Costs	146 000	86 000	58 000	57 000
Financial Balance	486 000	614 000	842 000	543 000
Dividends	0	100 000	0	0
Net Income	583 000	626 000	841 000	542 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 467 000	3 467 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 467 000	3 467 000	0	0
Total Fiancial Fixed Assets	1 982 000	1 982 000	1 982 000	1 982 000
Total Fixed Assets	5 449 000	5 449 000	1 982 000	1 982 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	290 000	270 000	202 000	63 000
Total Current Assets	920 000	870 000	1 102 000	663 000
Total Assets	6 370 000	6 320 000	3 084 000	2 645 000
Total Equity	2 986 000	2 403 000	1 877 000	1 036 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 370 000	3 906 000	1 206 000	1 607 000
Creditors	4 000	3 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	100 000	0	0
Other Current Debt	11 000	8 000	1 000	1 000
Total Current Debt	15 000	11 000	1 000	1 000
Total Equity and Debt	6 370 000	6 320 000	3 084 000	2 645 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,52 %	26,05 %	44,81 %	52,32 %
Debt-to-Equity Ratio	1,13	1,63	0,64	1,55
Operating Profit Margin	69,78 %	22,22 %	-	-
Current Ratio	61,33	79,09	1 102	663
Quick Ratio	61,33	79,09	1 102	663
Equity Ratio	0,47	0,38	0,61	0,39
Gross Profit Margin	100 %	100 %	-	-