BJØRN EIENDOM AS

9010 TROMSØ

Finances

Return on Equity

10,67 %

Current Ratio

8,18

Debt-to-Equity Ratio

1,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	30 083 000	26 917 000	29 132 000	30 941 000
Net Income	3 248 000	4 867 000	1 935 000	7 022 000
Total Assets	87 877 000	56 287 000	56 187 000	57 779 000
Total Equity	30 448 000	23 642 000	26 418 000	26 827 000

Income (NOK)	2022	2021	2020	2019
Revenue	30 083 000	26 917 000	29 132 000	30 941 000
Expenditure	24 696 000	20 351 000	26 170 000	20 911 000
Operating Profit	5 386 000	6 567 000	2 962 000	10 031 000
Financial Income	205 000	182 000	238 000	395 000
Financial Costs	1 427 000	504 000	709 000	1 416 000
Financial Balance	−1 222 000	−322 000	−471 000	−1 021 000
Earnings Before Tax	4 163 000	6 245 000	2 491 000	9 010 000
Tax	915 000	1 378 000	556 000	1 988 000
Net Income	3 248 000	4 867 000	1 935 000	7 022 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 958 000	49 330 000	41 034 000	42 377 000
Total Current Assets	49 919 000	6 956 000	15 154 000	15 402 000
Total Assets	87 877 000	56 287 000	56 187 000	57 779 000
Total Retained Equity	8 598 000	7 572 000	10 347 000	10 757 000
Total Equity	30 448 000	23 642 000	26 418 000	26 827 000
Total Long-Term Debt	51 326 000	20 025 000	22 745 000	25 404 000
Total Current Debt	6 103 000	12 619 000	7 025 000	5 547 000
Total Equity and Debt	87 877 000	56 287 000	56 187 000	57 779 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 083 000	26 917 000	29 132 000	30 941 000
Other Income	0	0	0	0
Revenue	30 083 000	26 917 000	29 132 000	30 941 000
Cost of Goods Sold	2 228 000	2 271 000	2 868 000	3 141 000
Salary Costs	5 083 000	4 553 000	13 536 000	5 388 000
Depreciation	2 705 000	2 503 000	2 268 000	2 061 000
Impairment	0	0	0	0
Expenditure	24 696 000	20 351 000	26 170 000	20 911 000
Operating Profit	5 386 000	6 567 000	2 962 000	10 031 000
Financial Income	205 000	182 000	238 000	395 000
Financial Costs	1 427 000	504 000	709 000	1 416 000
Financial Balance	−1 222 000	−322 000	−471 000	−1 021 000
Dividends	0	0	0	0
Net Income	3 248 000	4 867 000	1 935 000	7 022 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	36 896 000	38 527 000	38 885 000	40 692 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 044 000	1 606 000	2 130 000	1 667 000
Total Tangible Assets	37 940 000	40 133 000	41 016 000	42 359 000
Total Fiancial Fixed Assets	18 000	9 198 000	18 000	18 000
Total Fixed Assets	37 958 000	49 330 000	41 034 000	42 377 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	43 957 000	6 592 000	5 286 000	5 507 000
Total Current Assets	49 919 000	6 956 000	15 154 000	15 402 000
Total Assets	87 877 000	56 287 000	56 187 000	57 779 000
Total Equity	30 448 000	23 642 000	26 418 000	26 827 000
Short-Term Group Debt	2 908 000	9 240 000	4 289 000	1 289 000
Total Long-Term Debt	51 326 000	20 025 000	22 745 000	25 404 000
Creditors	460 000	1 469 000	1 274 000	613 000
Unpaid Taxes	318 000	270 000	270 000	314 000
Dividends	0	0	0	0
Other Current Debt	1 869 000	1 641 000	1 192 000	1 565 000
Total Current Debt	6 103 000	12 619 000	7 025 000	5 547 000
Total Equity and Debt	87 877 000	56 287 000	56 187 000	57 779 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,67 %	20,59 %	7,32 %	26,18 %
Debt-to-Equity Ratio	1,69	0,85	0,86	0,95
Operating Profit Margin	17,9 %	24,4 %	10,17 %	32,42 %
Current Ratio	8,18	0,55	2,16	2,78
Quick Ratio	8,18	0,55	2,16	2,78
Equity Ratio	0,35	0,42	0,47	0,46
Gross Profit Margin	92,59 %	91,56 %	90,16 %	89,85 %