Bjørke A/S

2890 ETNEDAL

Finances

Share Ownership

Return on Equity

11,3 %

Current Ratio

3,52

Debt-to-Equity Ratio

0,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	525 000	520 000	507 000	488 000
Net Income	263 000	266 000	155 000	176 000
Total Assets	2 875 000	2 915 000	2 929 000	2 925 000
Total Equity	2 327 000	2 064 000	1 798 000	1 644 000

Income (NOK)	2022	2021	2020	2019
Revenue	525 000	520 000	507 000	488 000
Expenditure	173 000	153 000	274 000	221 000
Operating Profit	352 000	367 000	234 000	267 000
Financial Income	1 000	0	0	0
Financial Costs	16 000	26 000	36 000	42 000
Financial Balance	−15 000	−26 000	−36 000	−42 000
Earnings Before Tax	337 000	341 000	198 000	225 000
Tax	74 000	75 000	44 000	50 000
Net Income	263 000	266 000	155 000	176 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 524 000	2 599 000	2 675 000	2 750 000
Total Current Assets	352 000	315 000	254 000	175 000
Total Assets	2 875 000	2 915 000	2 929 000	2 925 000
Total Retained Equity	1 977 000	1 714 000	1 448 000	1 294 000
Total Equity	2 327 000	2 064 000	1 798 000	1 644 000
Total Long-Term Debt	448 000	750 000	1 051 000	1 201 000
Total Current Debt	100 000	100 000	80 000	80 000
Total Equity and Debt	2 875 000	2 915 000	2 929 000	2 925 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	525 000	520 000	507 000	488 000
Revenue	525 000	520 000	507 000	488 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	76 000	76 000	76 000	74 000
Impairment	0	0	0	0
Expenditure	173 000	153 000	274 000	221 000
Operating Profit	352 000	367 000	234 000	267 000
Financial Income	1 000	0	0	0
Financial Costs	16 000	26 000	36 000	42 000
Financial Balance	−15 000	−26 000	−36 000	−42 000
Dividends	0	0	0	0
Net Income	263 000	266 000	155 000	176 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 524 000	2 599 000	2 675 000	2 750 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 524 000	2 599 000	2 675 000	2 750 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 524 000	2 599 000	2 675 000	2 750 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	340 000	305 000	244 000	165 000
Total Current Assets	352 000	315 000	254 000	175 000
Total Assets	2 875 000	2 915 000	2 929 000	2 925 000
Total Equity	2 327 000	2 064 000	1 798 000	1 644 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	448 000	750 000	1 051 000	1 201 000
Creditors	4 000	4 000	18 000	15 000
Unpaid Taxes	20 000	20 000	16 000	16 000
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	1 000	2 000
Total Current Debt	100 000	100 000	80 000	80 000
Total Equity and Debt	2 875 000	2 915 000	2 929 000	2 925 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,3 %	12,89 %	8,62 %	10,71 %
Debt-to-Equity Ratio	0,19	0,36	0,58	0,73
Operating Profit Margin	67,05 %	70,58 %	46,15 %	54,71 %
Current Ratio	3,52	3,15	3,18	2,19
Quick Ratio	3,52	3,15	3,18	2,19
Equity Ratio	0,81	0,71	0,61	0,56
Gross Profit Margin	100 %	100 %	100 %	100 %