BJØRNEREIM BILVERKSTED AS

6826 BYRKJELO

Finances

Share Ownership

Return on Equity

23,13 %

Current Ratio

3,66

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	395 000	399 000	298 000	344 000
Net Income	93 000	60 000	19 000	15 000
Total Assets	515 000	470 000	543 000	508 000
Total Equity	402 000	360 000	350 000	431 000

Income (NOK)	2022	2021	2020	2019
Revenue	395 000	399 000	298 000	344 000
Expenditure	282 000	321 000	270 000	325 000
Operating Profit	113 000	78 000	29 000	18 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	0	0	0
Earnings Before Tax	115 000	78 000	29 000	18 000
Tax	23 000	18 000	10 000	3 000
Net Income	93 000	60 000	19 000	15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	101 000	101 000	117 000	134 000
Total Current Assets	414 000	370 000	426 000	375 000
Total Assets	515 000	470 000	543 000	508 000
Total Retained Equity	202 000	160 000	150 000	231 000
Total Equity	402 000	360 000	350 000	431 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	113 000	110 000	193 000	78 000
Total Equity and Debt	515 000	470 000	543 000	508 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	31 000	74 000	35 000	36 000
Other Income	363 000	325 000	264 000	308 000
Revenue	395 000	399 000	298 000	344 000
Cost of Goods Sold	43 000	52 000	26 000	27 000
Salary Costs	38 000	40 000	34 000	55 000
Depreciation	0	17 000	17 000	19 000
Impairment	0	0	0	0
Expenditure	282 000	321 000	270 000	325 000
Operating Profit	113 000	78 000	29 000	18 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	0	0	0
Dividends	50 000	50 000	100 000	0
Net Income	93 000	60 000	19 000	15 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	101 000	101 000	117 000	134 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	101 000	101 000	117 000	134 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	101 000	101 000	117 000	134 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	395 000	351 000	411 000	357 000
Total Current Assets	414 000	370 000	426 000	375 000
Total Assets	515 000	470 000	543 000	508 000
Total Equity	402 000	360 000	350 000	431 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	38 000	40 000	35 000	30 000
Dividends	50 000	50 000	100 000	0
Other Current Debt	2 000	3 000	48 000	44 000
Total Current Debt	113 000	110 000	193 000	78 000
Total Equity and Debt	515 000	470 000	543 000	508 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,13 %	16,67 %	5,43 %	3,48 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	28,61 %	19,55 %	9,73 %	5,23 %
Current Ratio	3,66	3,36	2,21	4,81
Quick Ratio	3,66	3,36	2,21	4,81
Equity Ratio	0,78	0,77	0,64	0,85
Gross Profit Margin	89,11 %	86,97 %	91,28 %	92,15 %