BJØRKMO BYGG AS

8630 STORFORSHEIA

Finances

Share Ownership

Return on Equity

8,63 %

Current Ratio

1,57

Debt-to-Equity Ratio

0,4

Key figures (NOK)	2022	2021	2020
Revenue	3 411 000	2 115 000	85 000
Net Income	17 000	132 000	19 000
Total Assets	480 000	503 000	60 000
Total Equity	197 000	180 000	49 000

Income (NOK)	2022	2021	2020
Revenue	3 411 000	2 115 000	85 000
Expenditure	3 382 000	1 937 000	61 000
Operating Profit	29 000	178 000	24 000
Financial Income	0	0	0
Financial Costs	7 000	9 000	0
Financial Balance	−7 000	−9 000	0
Earnings Before Tax	22 000	169 000	24 000
Tax	5 000	37 000	5 000
Net Income	17 000	132 000	19 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	157 000	178 000	0
Total Current Assets	324 000	325 000	60 000
Total Assets	480 000	503 000	60 000
Total Retained Equity	167 000	150 000	19 000
Total Equity	197 000	180 000	49 000
Total Long-Term Debt	78 000	127 000	0
Total Current Debt	206 000	196 000	11 000
Total Equity and Debt	480 000	503 000	60 000

Cash flow (NOK)	2022	2021	2020
Sales Income	3 399 000	2 115 000	85 000
Other Income	11 000	0	0
Revenue	3 411 000	2 115 000	85 000
Cost of Goods Sold	1 990 000	1 112 000	36 000
Salary Costs	1 036 000	427 000	0
Depreciation	22 000	16 000	0
Impairment	0	0	0
Expenditure	3 382 000	1 937 000	61 000
Operating Profit	29 000	178 000	24 000
Financial Income	0	0	0
Financial Costs	7 000	9 000	0
Financial Balance	−7 000	−9 000	0
Dividends	0	0	0
Net Income	17 000	132 000	19 000

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	157 000	178 000	0
Total Tangible Assets	157 000	178 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	157 000	178 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	283 000	77 000	48 000
Total Current Assets	324 000	325 000	60 000
Total Assets	480 000	503 000	60 000
Total Equity	197 000	180 000	49 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	78 000	127 000	0
Creditors	38 000	89 000	6 000
Unpaid Taxes	64 000	43 000	0
Dividends	0	0	0
Other Current Debt	101 000	34 000	0
Total Current Debt	206 000	196 000	11 000
Total Equity and Debt	480 000	503 000	60 000

Financial indicators	2022	2021	2020
Return on Equity	8,63 %	73,33 %	38,78 %
Debt-to-Equity Ratio	0,4	0,71	0
Operating Profit Margin	0,85 %	8,42 %	28,24 %
Current Ratio	1,57	1,66	5,45
Quick Ratio	1,57	1,66	5,45
Equity Ratio	0,41	0,36	0,82
Gross Profit Margin	41,66 %	47,42 %	57,65 %