BJELLE GAMLE GÅRD AS

4634 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

1,73 %

Current Ratio

4,76

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 665 000	2 308 000	2 151 000	2 723 000
Net Income	100 000	297 000	−490 000	24 000
Total Assets	6 274 000	6 237 000	6 924 000	7 092 000
Total Equity	5 781 000	5 681 000	5 384 000	5 874 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 665 000	2 308 000	2 151 000	2 723 000
Expenditure	2 496 000	2 275 000	2 287 000	2 707 000
Operating Profit	168 000	34 000	−137 000	12 000
Financial Income	1 000	1 000	1 000	15 000
Financial Costs	0	0	1 000	1 000
Financial Balance	1 000	1 000	0	14 000
Earnings Before Tax	169 000	35 000	−136 000	26 000
Tax	69 000	−262 000	354 000	3 000
Net Income	100 000	297 000	−490 000	24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 355 000	5 253 000	5 455 000	5 688 000
Total Current Assets	919 000	985 000	1 469 000	1 405 000
Total Assets	6 274 000	6 237 000	6 924 000	7 092 000
Total Retained Equity	4 231 000	4 131 000	3 834 000	4 324 000
Total Equity	5 781 000	5 681 000	5 384 000	5 874 000
Total Long-Term Debt	300 000	300 000	1 108 000	831 000
Total Current Debt	193 000	257 000	432 000	387 000
Total Equity and Debt	6 274 000	6 237 000	6 924 000	7 092 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 756 000	1 609 000	1 584 000	1 762 000
Other Income	909 000	699 000	567 000	960 000
Revenue	2 665 000	2 308 000	2 151 000	2 723 000
Cost of Goods Sold	763 000	805 000	691 000	778 000
Salary Costs	560 000	523 000	548 000	614 000
Depreciation	394 000	294 000	291 000	415 000
Impairment	0	0	0	0
Expenditure	2 496 000	2 275 000	2 287 000	2 707 000
Operating Profit	168 000	34 000	−137 000	12 000
Financial Income	1 000	1 000	1 000	15 000
Financial Costs	0	0	1 000	1 000
Financial Balance	1 000	1 000	0	14 000
Dividends	0	0	0	0
Net Income	100 000	297 000	−490 000	24 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	56 000
Real Eastate	4 796 000	5 032 000	5 268 000	4 999 000
Machinery and Plant Facilities	0	0	0	391 000
Fixtures	544 000	206 000	188 000	243 000
Total Tangible Assets	5 340 000	5 238 000	5 455 000	5 632 000
Total Fiancial Fixed Assets	15 000	15 000	0	0
Total Fixed Assets	5 355 000	5 253 000	5 455 000	5 688 000
Stock	29 000	23 000	436 000	415 000
Total Investments	13 000	13 000	13 000	13 000
Cash, Bank	609 000	746 000	783 000	718 000
Total Current Assets	919 000	985 000	1 469 000	1 405 000
Total Assets	6 274 000	6 237 000	6 924 000	7 092 000
Total Equity	5 781 000	5 681 000	5 384 000	5 874 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	300 000	300 000	1 108 000	831 000
Creditors	37 000	51 000	114 000	160 000
Unpaid Taxes	24 000	83 000	48 000	54 000
Dividends	0	0	0	0
Other Current Debt	62 000	86 000	270 000	116 000
Total Current Debt	193 000	257 000	432 000	387 000
Total Equity and Debt	6 274 000	6 237 000	6 924 000	7 092 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,73 %	5,23 %	−9,1 %	0,41 %
Debt-to-Equity Ratio	0,05	0,05	0,21	0,14
Operating Profit Margin	6,3 %	1,47 %	−6,37 %	0,44 %
Current Ratio	4,76	3,83	3,4	3,63
Quick Ratio	5,6	4,21	−367,25	−50,18
Equity Ratio	0,92	0,91	0,78	0,83
Gross Profit Margin	71,37 %	65,12 %	67,88 %	71,43 %