BJERKE SÆTER AS

3632 UVDAL

Finances

Share Ownership

Return on Equity

4,5 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	353 000	120 000	89 000	294 000
Net Income	124 000	−56 000	−58 000	106 000
Total Assets	2 755 000	2 630 000	2 697 000	2 766 000
Total Equity	2 754 000	2 630 000	2 686 000	2 744 000

Income (NOK)	2022	2021	2020	2019
Revenue	353 000	120 000	89 000	294 000
Expenditure	192 000	192 000	166 000	164 000
Operating Profit	161 000	−72 000	−77 000	130 000
Financial Income	0	3 000	5 000	9 000
Financial Costs	0	0	0	0
Financial Balance	0	3 000	5 000	9 000
Earnings Before Tax	161 000	−70 000	−72 000	139 000
Tax	37 000	−14 000	−14 000	33 000
Net Income	124 000	−56 000	−58 000	106 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 720 000	1 837 000	1 902 000	1 968 000
Total Current Assets	1 035 000	794 000	795 000	798 000
Total Assets	2 755 000	2 630 000	2 697 000	2 766 000
Total Retained Equity	170 000	46 000	102 000	160 000
Total Equity	2 754 000	2 630 000	2 686 000	2 744 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	0	10 000	21 000
Total Equity and Debt	2 755 000	2 630 000	2 697 000	2 766 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	215 000
Other Income	353 000	120 000	89 000	78 000
Revenue	353 000	120 000	89 000	294 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	11 000	11 000	11 000
Depreciation	79 000	79 000	79 000	84 000
Impairment	0	0	0	0
Expenditure	192 000	192 000	166 000	164 000
Operating Profit	161 000	−72 000	−77 000	130 000
Financial Income	0	3 000	5 000	9 000
Financial Costs	0	0	0	0
Financial Balance	0	3 000	5 000	9 000
Dividends	0	0	0	0
Net Income	124 000	−56 000	−58 000	106 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 000	56 000	42 000	28 000
Real Eastate	1 691 000	1 766 000	1 840 000	1 914 000
Machinery and Plant Facilities	10 000	15 000	0	0
Fixtures	0	0	20 000	25 000
Total Tangible Assets	1 701 000	1 781 000	1 860 000	1 939 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 720 000	1 837 000	1 902 000	1 968 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 014 000	794 000	781 000	783 000
Total Current Assets	1 035 000	794 000	795 000	798 000
Total Assets	2 755 000	2 630 000	2 697 000	2 766 000
Total Equity	2 754 000	2 630 000	2 686 000	2 744 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	10 000	21 000
Total Current Debt	0	0	10 000	21 000
Total Equity and Debt	2 755 000	2 630 000	2 697 000	2 766 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,5 %	−2,13 %	−2,16 %	3,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	45,61 %	−60 %	−86,52 %	44,22 %
Current Ratio	-	-	79,5	38
Quick Ratio	-	-	79,5	38
Equity Ratio	1	1	1	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %