BJOGNA AS

6532 AVERØY

Finances

Share Ownership

Return on Equity

37,14 %

Current Ratio

2,6

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	175 000	167 000	133 000	115 000
Net Income	26 000	25 000	3 000	−13 000
Total Assets	96 000	127 000	103 000	91 000
Total Equity	70 000	45 000	20 000	17 000

Income (NOK)	2022	2021	2020	2019
Revenue	175 000	167 000	133 000	115 000
Expenditure	142 000	138 000	126 000	131 000
Operating Profit	33 000	29 000	6 000	−17 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	33 000	29 000	6 000	−17 000
Tax	7 000	4 000	4 000	−4 000
Net Income	26 000	25 000	3 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 000	37 000	42 000	50 000
Total Current Assets	65 000	90 000	61 000	41 000
Total Assets	96 000	127 000	103 000	91 000
Total Retained Equity	40 000	15 000	−10 000	−13 000
Total Equity	70 000	45 000	20 000	17 000
Total Long-Term Debt	1 000	1 000	0	0
Total Current Debt	25 000	81 000	83 000	74 000
Total Equity and Debt	96 000	127 000	103 000	91 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	175 000	167 000	128 000	115 000
Other Income	0	0	5 000	0
Revenue	175 000	167 000	133 000	115 000
Cost of Goods Sold	0	0	0	0
Salary Costs	81 000	80 000	92 000	54 000
Depreciation	5 000	5 000	5 000	3 000
Impairment	0	0	0	0
Expenditure	142 000	138 000	126 000	131 000
Operating Profit	33 000	29 000	6 000	−17 000
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	26 000	25 000	3 000	−13 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	4 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	32 000	37 000	42 000	47 000
Fixtures	0	0	0	0
Total Tangible Assets	32 000	37 000	42 000	47 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	32 000	37 000	42 000	50 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	65 000	90 000	31 000	25 000
Total Current Assets	65 000	90 000	61 000	41 000
Total Assets	96 000	127 000	103 000	91 000
Total Equity	70 000	45 000	20 000	17 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	1 000	0	0
Creditors	1 000	70 000	75 000	74 000
Unpaid Taxes	8 000	7 000	8 000	0
Dividends	0	0	0	0
Other Current Debt	9 000	1 000	0	0
Total Current Debt	25 000	81 000	83 000	74 000
Total Equity and Debt	96 000	127 000	103 000	91 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,14 %	55,56 %	15 %	−76,47 %
Debt-to-Equity Ratio	0,01	0,02	0	0
Operating Profit Margin	18,86 %	17,37 %	4,51 %	−14,78 %
Current Ratio	2,6	1,11	0,73	0,55
Quick Ratio	2,6	1,11	0,73	0,55
Equity Ratio	0,73	0,35	0,19	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %