BJERKA EIENDOM AS

3770 KRAGERØ

Finances

Return on Equity

16,93 %

Current Ratio

1,66

Debt-to-Equity Ratio

0,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 617 000	2 599 000	2 560 000	2 469 000
Net Income	2 487 000	1 312 000	−232 000	1 425 000
Total Assets	22 330 000	21 224 000	21 064 000	22 642 000
Total Equity	14 691 000	13 704 000	12 892 000	13 624 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 617 000	2 599 000	2 560 000	2 469 000
Expenditure	2 440 000	1 588 000	2 093 000	1 609 000
Operating Profit	177 000	1 011 000	467 000	860 000
Financial Income	2 516 000	641 000	4 000	1 004 000
Financial Costs	191 000	144 000	635 000	312 000
Financial Balance	2 325 000	497 000	−631 000	692 000
Earnings Before Tax	2 502 000	1 509 000	−164 000	1 553 000
Tax	15 000	197 000	69 000	128 000
Net Income	2 487 000	1 312 000	−232 000	1 425 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 411 000	21 075 000	20 398 000	21 332 000
Total Current Assets	1 919 000	149 000	666 000	1 309 000
Total Assets	22 330 000	21 224 000	21 064 000	22 642 000
Total Retained Equity	13 991 000	13 004 000	12 192 000	12 924 000
Total Equity	14 691 000	13 704 000	12 892 000	13 624 000
Total Long-Term Debt	6 484 000	7 170 000	7 892 000	8 846 000
Total Current Debt	1 156 000	350 000	281 000	171 000
Total Equity and Debt	22 330 000	21 224 000	21 064 000	22 642 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 617 000	2 599 000	2 560 000	2 469 000
Revenue	2 617 000	2 599 000	2 560 000	2 469 000
Cost of Goods Sold	0	0	0	0
Salary Costs	48 000	37 000	14 000	0
Depreciation	892 000	923 000	1 015 000	1 011 000
Impairment	0	0	0	0
Expenditure	2 440 000	1 588 000	2 093 000	1 609 000
Operating Profit	177 000	1 011 000	467 000	860 000
Financial Income	2 516 000	641 000	4 000	1 004 000
Financial Costs	191 000	144 000	635 000	312 000
Financial Balance	2 325 000	497 000	−631 000	692 000
Dividends	1 500 000	500 000	500 000	0
Net Income	2 487 000	1 312 000	−232 000	1 425 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	329 000	329 000	329 000	329 000
Real Eastate	16 009 000	16 070 000	16 990 000	18 001 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	71 000	74 000	77 000	0
Total Tangible Assets	16 080 000	16 144 000	17 067 000	18 001 000
Total Fiancial Fixed Assets	4 002 000	4 602 000	3 002 000	3 002 000
Total Fixed Assets	20 411 000	21 075 000	20 398 000	21 332 000
Stock	0	0	0	0
Total Investments	0	0	0	450 000
Cash, Bank	1 824 000	111 000	615 000	774 000
Total Current Assets	1 919 000	149 000	666 000	1 309 000
Total Assets	22 330 000	21 224 000	21 064 000	22 642 000
Total Equity	14 691 000	13 704 000	12 892 000	13 624 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 484 000	7 170 000	7 892 000	8 846 000
Creditors	47 000	15 000	38 000	11 000
Unpaid Taxes	6 000	101 000	52 000	104 000
Dividends	1 500 000	500 000	500 000	0
Other Current Debt	1 076 000	12 000	167 000	56 000
Total Current Debt	1 156 000	350 000	281 000	171 000
Total Equity and Debt	22 330 000	21 224 000	21 064 000	22 642 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,93 %	9,57 %	−1,8 %	10,46 %
Debt-to-Equity Ratio	0,44	0,52	0,61	0,65
Operating Profit Margin	6,76 %	38,9 %	18,24 %	34,83 %
Current Ratio	1,66	0,43	2,37	7,65
Quick Ratio	1,66	0,43	2,37	7,65
Equity Ratio	0,66	0,65	0,61	0,6
Gross Profit Margin	100 %	100 %	100 %	100 %