PROSJEKT BJERKE AS

0380 OSLO

Finances

Share Ownership

Return on Equity

3,89 %

Current Ratio

0,31

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 764 000	5 281 000	3 512 000	0
Net Income	3 405 000	4 052 000	2 631 000	0
Total Assets	89 523 000	88 640 000	86 296 000	13 000
Total Equity	87 488 000	84 082 000	80 030 000	13 000

Income (NOK)	2022	2021	2020
Revenue	2 764 000	5 281 000	3 512 000
Expenditure	59 000	22 000	55 000
Operating Profit	2 705 000	5 258 000	3 457 000
Financial Income	1 665 000	0	4 000
Financial Costs	3 000	63 000	93 000
Financial Balance	1 662 000	−63 000	−89 000
Earnings Before Tax	4 367 000	5 195 000	3 368 000
Tax	961 000	1 143 000	737 000
Net Income	3 405 000	4 052 000	2 631 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	89 155 000	88 495 000	6 786 000	0
Total Current Assets	368 000	145 000	79 511 000	13 000
Total Assets	89 523 000	88 640 000	86 296 000	13 000
Total Retained Equity	7 458 000	4 052 000	0	0
Total Equity	87 488 000	84 082 000	80 030 000	13 000
Total Long-Term Debt	855 000	3 415 000	6 244 000	0
Total Current Debt	1 180 000	1 143 000	23 000	0
Total Equity and Debt	89 523 000	88 640 000	86 296 000	13 000

Cash flow (NOK)	2022	2021	2020
Sales Income	45 000	0	0
Other Income	2 719 000	5 281 000	3 512 000
Revenue	2 764 000	5 281 000	3 512 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	59 000	22 000	55 000
Operating Profit	2 705 000	5 258 000	3 457 000
Financial Income	1 665 000	0	4 000
Financial Costs	3 000	63 000	93 000
Financial Balance	1 662 000	−63 000	−89 000
Dividends	0	0	0
Net Income	3 405 000	4 052 000	2 631 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	14 351 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	14 351 000	0	0	0
Total Fiancial Fixed Assets	74 804 000	88 495 000	6 786 000	0
Total Fixed Assets	89 155 000	88 495 000	6 786 000	0
Stock	0	0	79 321 000	0
Total Investments	0	0	0	0
Cash, Bank	60 000	145 000	189 000	13 000
Total Current Assets	368 000	145 000	79 511 000	13 000
Total Assets	89 523 000	88 640 000	86 296 000	13 000
Total Equity	87 488 000	84 082 000	80 030 000	13 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	855 000	3 415 000	6 244 000	0
Creditors	219 000	0	23 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 180 000	1 143 000	23 000	0
Total Equity and Debt	89 523 000	88 640 000	86 296 000	13 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,89 %	4,82 %	3,29 %	0 %
Debt-to-Equity Ratio	0,01	0,04	0,08	0
Operating Profit Margin	97,87 %	99,56 %	98,43 %	-
Current Ratio	0,31	0,13	3 457	-
Quick Ratio	0,31	0,13	−1	-
Equity Ratio	0,98	0,95	0,93	1
Gross Profit Margin	100 %	100 %	100 %	-