BIRKELAND MASKIN AS

6953 LEIRVIK I SOGN

Finances

Share Ownership

Return on Equity

−281,48 %

Current Ratio

29,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	17 000	87 000	316 000
Net Income	−76 000	−20 000	99 000
Total Assets	573 000	675 000	698 000
Total Equity	27 000	103 000	123 000

Income (NOK)	2022	2021	2020
Revenue	17 000	87 000	316 000
Expenditure	121 000	104 000	190 000
Operating Profit	−104 000	−18 000	126 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	−104 000	−18 000	126 000
Tax	−28 000	2 000	28 000
Net Income	−76 000	−20 000	99 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	398 000	450 000	494 000
Total Current Assets	175 000	225 000	204 000
Total Assets	573 000	675 000	698 000
Total Retained Equity	3 000	0	99 000
Total Equity	27 000	103 000	123 000
Total Long-Term Debt	540 000	568 000	567 000
Total Current Debt	6 000	3 000	8 000
Total Equity and Debt	573 000	675 000	698 000

Cash flow (NOK)	2022	2021	2020
Sales Income	17 000	87 000	316 000
Other Income	0	0	0
Revenue	17 000	87 000	316 000
Cost of Goods Sold	0	0	55 000
Salary Costs	0	0	0
Depreciation	78 000	72 000	59 000
Impairment	0	0	0
Expenditure	121 000	104 000	190 000
Operating Profit	−104 000	−18 000	126 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	−76 000	−20 000	99 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	293 000	450 000	494 000
Fixtures	106 000	0	0
Total Tangible Assets	398 000	450 000	494 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	398 000	450 000	494 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	104 000	171 000	0
Total Current Assets	175 000	225 000	204 000
Total Assets	573 000	675 000	698 000
Total Equity	27 000	103 000	123 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	540 000	568 000	567 000
Creditors	3 000	3 000	16 000
Unpaid Taxes	3 000	0	−9 000
Dividends	0	0	0
Other Current Debt	0	1 000	0
Total Current Debt	6 000	3 000	8 000
Total Equity and Debt	573 000	675 000	698 000

Financial indicators	2022	2021	2020
Return on Equity	−281,48 %	−19,42 %	80,49 %
Debt-to-Equity Ratio	20	5,51	4,61
Operating Profit Margin	−611,76 %	−20,69 %	39,87 %
Current Ratio	29,17	75	25,5
Quick Ratio	29,17	75	25,5
Equity Ratio	0,05	0,15	0,18
Gross Profit Margin	100 %	100 %	82,59 %