BJØRNBETH LANDBRUKSMEKANIKK AS

7290 STØREN

Finances

Share Ownership

Return on Equity

133,33 %

Current Ratio

Debt-to-Equity Ratio

−0,02

Key figures (NOK)	2022	2021	2020
Revenue	40 000	808 000	563 000
Net Income	−76 000	7 000	31 000
Total Assets	0	429 000	427 000
Total Equity	−57 000	19 000	51 000

Income (NOK)	2022	2021	2020
Revenue	40 000	808 000	563 000
Expenditure	105 000	787 000	524 000
Operating Profit	−65 000	21 000	40 000
Financial Income	0	2 000	0
Financial Costs	22 000	14 000	0
Financial Balance	−22 000	−12 000	0
Earnings Before Tax	−87 000	9 000	40 000
Tax	−11 000	2 000	9 000
Net Income	−76 000	7 000	31 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	323 000	361 000
Total Current Assets	0	106 000	66 000
Total Assets	0	429 000	427 000
Total Retained Equity	−77 000	−1 000	31 000
Total Equity	−57 000	19 000	51 000
Total Long-Term Debt	1 000	320 000	9 000
Total Current Debt	55 000	89 000	367 000
Total Equity and Debt	0	429 000	427 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	797 000	563 000
Other Income	40 000	11 000	0
Revenue	40 000	808 000	563 000
Cost of Goods Sold	0	15 000	12 000
Salary Costs	0	358 000	294 000
Depreciation	67 000	79 000	62 000
Impairment	0	0	0
Expenditure	105 000	787 000	524 000
Operating Profit	−65 000	21 000	40 000
Financial Income	0	2 000	0
Financial Costs	22 000	14 000	0
Financial Balance	−22 000	−12 000	0
Dividends	0	0	0
Net Income	−76 000	7 000	31 000

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	0	17 000	22 000
Fixtures	0	306 000	339 000
Total Tangible Assets	0	323 000	361 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	323 000	361 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	0	69 000	33 000
Total Current Assets	0	106 000	66 000
Total Assets	0	429 000	427 000
Total Equity	−57 000	19 000	51 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	1 000	320 000	9 000
Creditors	0	8 000	19 000
Unpaid Taxes	0	49 000	32 000
Dividends	0	0	0
Other Current Debt	55 000	32 000	316 000
Total Current Debt	55 000	89 000	367 000
Total Equity and Debt	0	429 000	427 000

Financial indicators	2022	2021	2020
Return on Equity	133,33 %	36,84 %	60,78 %
Debt-to-Equity Ratio	−0,02	16,84	0,18
Operating Profit Margin	−162,5 %	2,6 %	7,1 %
Current Ratio	0	1,19	0,18
Quick Ratio	0	1,19	0,18
Equity Ratio	-	0,04	0,12
Gross Profit Margin	100 %	98,14 %	97,87 %