JARLE BJØRNSTAD AS

1880 EIDSBERG

Finances

Return on Equity

60,76 %

Current Ratio

19,27

Debt-to-Equity Ratio

1,05

Key figures (NOK)	2022	2021	2020
Revenue	667 000	441 000	476 000
Net Income	1 084 000	661 000	609 000
Total Assets	3 777 000	2 802 000	2 505 000
Total Equity	1 784 000	700 000	619 000

Income (NOK)	2022	2021	2020
Revenue	667 000	441 000	476 000
Expenditure	556 000	482 000	466 000
Operating Profit	112 000	−41 000	11 000
Financial Income	1 002 000	700 000	600 000
Financial Costs	0	0	0
Financial Balance	1 002 000	700 000	600 000
Earnings Before Tax	1 114 000	659 000	611 000
Tax	29 000	−2 000	2 000
Net Income	1 084 000	661 000	609 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 503 000	1 522 000	1 372 000
Total Current Assets	2 274 000	1 280 000	1 132 000
Total Assets	3 777 000	2 802 000	2 505 000
Total Retained Equity	1 754 000	670 000	589 000
Total Equity	1 784 000	700 000	619 000
Total Long-Term Debt	1 875 000	1 746 000	2 000
Total Current Debt	118 000	356 000	1 884 000
Total Equity and Debt	3 777 000	2 802 000	2 505 000

Cash flow (NOK)	2022	2021	2020
Sales Income	520 000	286 000	281 000
Other Income	147 000	155 000	195 000
Revenue	667 000	441 000	476 000
Cost of Goods Sold	197 000	127 000	114 000
Salary Costs	0	0	0
Depreciation	61 000	43 000	36 000
Impairment	0	0	0
Expenditure	556 000	482 000	466 000
Operating Profit	112 000	−41 000	11 000
Financial Income	1 002 000	700 000	600 000
Financial Costs	0	0	0
Financial Balance	1 002 000	700 000	600 000
Dividends	0	580 000	0
Net Income	1 084 000	661 000	609 000

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	623 000	642 000	492 000
Total Tangible Assets	623 000	642 000	492 000
Total Fiancial Fixed Assets	881 000	881 000	881 000
Total Fixed Assets	1 503 000	1 522 000	1 372 000
Stock	0	0	3 000
Total Investments	0	0	0
Cash, Bank	2 136 000	1 124 000	391 000
Total Current Assets	2 274 000	1 280 000	1 132 000
Total Assets	3 777 000	2 802 000	2 505 000
Total Equity	1 784 000	700 000	619 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	1 875 000	1 746 000	2 000
Creditors	89 000	339 000	217 000
Unpaid Taxes	29 000	0	0
Dividends	0	580 000	0
Other Current Debt	0	16 000	1 667 000
Total Current Debt	118 000	356 000	1 884 000
Total Equity and Debt	3 777 000	2 802 000	2 505 000

Financial indicators	2022	2021	2020
Return on Equity	60,76 %	94,43 %	98,38 %
Debt-to-Equity Ratio	1,05	2,49	0
Operating Profit Margin	16,79 %	−9,3 %	2,31 %
Current Ratio	19,27	3,6	0,6
Quick Ratio	19,27	3,6	0,6
Equity Ratio	0,47	0,25	0,25
Gross Profit Margin	70,46 %	71,2 %	76,05 %