BJ MASKIN & MEK AS

1878 HÆRLAND

Finances

Share Ownership

Return on Equity

42,36 %

Current Ratio

1,63

Debt-to-Equity Ratio

0,91

Key figures (NOK)	2022	2021	2020
Revenue	1 307 000	762 000	383 000
Net Income	269 000	221 000	121 000
Total Assets	1 540 000	670 000	371 000
Total Equity	635 000	366 000	145 000

Income (NOK)	2022	2021	2020
Revenue	1 307 000	762 000	383 000
Expenditure	937 000	478 000	229 000
Operating Profit	370 000	283 000	155 000
Financial Income	1 000	1 000	0
Financial Costs	26 000	0	0
Financial Balance	−25 000	1 000	0
Earnings Before Tax	345 000	283 000	155 000
Tax	76 000	62 000	34 000
Net Income	269 000	221 000	121 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 008 000	383 000	200 000
Total Current Assets	531 000	287 000	171 000
Total Assets	1 540 000	670 000	371 000
Total Retained Equity	605 000	336 000	121 000
Total Equity	635 000	366 000	145 000
Total Long-Term Debt	580 000	10 000	7 000
Total Current Debt	325 000	294 000	218 000
Total Equity and Debt	1 540 000	670 000	371 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 307 000	762 000	383 000
Other Income	0	0	0
Revenue	1 307 000	762 000	383 000
Cost of Goods Sold	174 000	87 000	59 000
Salary Costs	209 000	116 000	2 000
Depreciation	200 000	69 000	11 000
Impairment	0	0	0
Expenditure	937 000	478 000	229 000
Operating Profit	370 000	283 000	155 000
Financial Income	1 000	1 000	0
Financial Costs	26 000	0	0
Financial Balance	−25 000	1 000	0
Dividends	0	0	0
Net Income	269 000	221 000	121 000

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	1 008 000	383 000	200 000
Total Tangible Assets	1 008 000	383 000	200 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	1 008 000	383 000	200 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	427 000	293 000	147 000
Total Current Assets	531 000	287 000	171 000
Total Assets	1 540 000	670 000	371 000
Total Equity	635 000	366 000	145 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	580 000	10 000	7 000
Creditors	126 000	33 000	25 000
Unpaid Taxes	82 000	39 000	13 000
Dividends	0	0	0
Other Current Debt	49 000	163 000	154 000
Total Current Debt	325 000	294 000	218 000
Total Equity and Debt	1 540 000	670 000	371 000

Financial indicators	2022	2021	2020
Return on Equity	42,36 %	60,38 %	83,45 %
Debt-to-Equity Ratio	0,91	0,03	0,05
Operating Profit Margin	28,31 %	37,14 %	40,47 %
Current Ratio	1,63	0,98	0,78
Quick Ratio	1,63	0,98	0,78
Equity Ratio	0,41	0,55	0,39
Gross Profit Margin	86,69 %	88,58 %	84,6 %