BIRKELANDMASKIN AS

4580 LYNGDAL

Finances

Share Ownership

Return on Equity

8,37 %

Current Ratio

2,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	6 508 000	8 165 000	6 738 000
Net Income	98 000	888 000	155 000
Total Assets	2 000 000	3 509 000	2 265 000
Total Equity	1 171 000	1 073 000	185 000

Income (NOK)	2022	2021	2020
Revenue	6 508 000	8 165 000	6 738 000
Expenditure	6 376 000	7 024 000	6 551 000
Operating Profit	133 000	1 142 000	188 000
Financial Income	0	0	17 000
Financial Costs	7 000	3 000	6 000
Financial Balance	−7 000	−3 000	11 000
Earnings Before Tax	126 000	1 138 000	198 000
Tax	28 000	250 000	44 000
Net Income	98 000	888 000	155 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	2 000 000	3 509 000	2 265 000
Total Assets	2 000 000	3 509 000	2 265 000
Total Retained Equity	1 141 000	1 043 000	155 000
Total Equity	1 171 000	1 073 000	185 000
Total Long-Term Debt	0	0	0
Total Current Debt	829 000	2 436 000	2 081 000
Total Equity and Debt	2 000 000	3 509 000	2 265 000

Cash flow (NOK)	2022	2021	2020
Sales Income	6 508 000	8 165 000	6 738 000
Other Income	0	0	0
Revenue	6 508 000	8 165 000	6 738 000
Cost of Goods Sold	1 208 000	768 000	1 009 000
Salary Costs	2 507 000	3 361 000	2 553 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	6 376 000	7 024 000	6 551 000
Operating Profit	133 000	1 142 000	188 000
Financial Income	0	0	17 000
Financial Costs	7 000	3 000	6 000
Financial Balance	−7 000	−3 000	11 000
Dividends	0	0	0
Net Income	98 000	888 000	155 000

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	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	351 000	919 000	1 282 000
Total Current Assets	2 000 000	3 509 000	2 265 000
Total Assets	2 000 000	3 509 000	2 265 000
Total Equity	1 171 000	1 073 000	185 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	150 000	847 000	466 000
Unpaid Taxes	435 000	762 000	623 000
Dividends	0	0	0
Other Current Debt	216 000	578 000	948 000
Total Current Debt	829 000	2 436 000	2 081 000
Total Equity and Debt	2 000 000	3 509 000	2 265 000

Financial indicators	2022	2021	2020
Return on Equity	8,37 %	82,76 %	83,78 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	2,04 %	13,99 %	2,79 %
Current Ratio	2,41	1,44	1,09
Quick Ratio	2,41	1,44	1,09
Equity Ratio	0,59	0,31	0,08
Gross Profit Margin	81,44 %	90,59 %	85,03 %