BJØRKERUD BORETTSLAG

2318 HAMAR

Finances

Share Ownership

Return on Equity

4,94 %

Current Ratio

573

Debt-to-Equity Ratio

1,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	590 000	620 000	651 000	649 000
Net Income	224 000	−974 000	283 000	292 000
Total Assets	10 014 000	9 804 000	9 685 000	9 694 000
Total Equity	4 534 000	4 311 000	5 285 000	5 002 000

Income (NOK)	2022	2021	2020	2019
Revenue	590 000	620 000	651 000	649 000
Expenditure	331 000	1 578 000	366 000	351 000
Operating Profit	259 000	−958 000	285 000	298 000
Financial Income	4 000	1 000	2 000	3 000
Financial Costs	39 000	17 000	3 000	9 000
Financial Balance	−35 000	−16 000	−1 000	−6 000
Earnings Before Tax	224 000	−974 000	283 000	292 000
Tax	0	0	0	0
Net Income	224 000	−974 000	283 000	292 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 868 000	8 855 000	8 855 000	8 855 000
Total Current Assets	1 146 000	949 000	830 000	840 000
Total Assets	10 014 000	9 804 000	9 685 000	9 694 000
Total Retained Equity	4 533 000	4 309 000	5 284 000	5 001 000
Total Equity	4 534 000	4 311 000	5 285 000	5 002 000
Total Long-Term Debt	5 478 000	5 492 000	4 260 000	4 479 000
Total Current Debt	2 000	1 000	140 000	213 000
Total Equity and Debt	10 014 000	9 804 000	9 685 000	9 694 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	590 000	620 000	651 000	649 000
Revenue	590 000	620 000	651 000	649 000
Cost of Goods Sold	0	0	0	0
Salary Costs	47 000	46 000	38 000	37 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	331 000	1 578 000	366 000	351 000
Operating Profit	259 000	−958 000	285 000	298 000
Financial Income	4 000	1 000	2 000	3 000
Financial Costs	39 000	17 000	3 000	9 000
Financial Balance	−35 000	−16 000	−1 000	−6 000
Dividends	0	0	0	0
Net Income	224 000	−974 000	283 000	292 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 855 000	8 855 000	8 855 000	8 855 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 855 000	8 855 000	8 855 000	8 855 000
Total Fiancial Fixed Assets	13 000	0	0	0
Total Fixed Assets	8 868 000	8 855 000	8 855 000	8 855 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 116 000	913 000	793 000	766 000
Total Current Assets	1 146 000	949 000	830 000	840 000
Total Assets	10 014 000	9 804 000	9 685 000	9 694 000
Total Equity	4 534 000	4 311 000	5 285 000	5 002 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 478 000	5 492 000	4 260 000	4 479 000
Creditors	0	0	0	62 000
Unpaid Taxes	0	0	0	4 000
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	2 000	1 000
Total Current Debt	2 000	1 000	140 000	213 000
Total Equity and Debt	10 014 000	9 804 000	9 685 000	9 694 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,94 %	−22,59 %	5,35 %	5,84 %
Debt-to-Equity Ratio	1,21	1,27	0,81	0,9
Operating Profit Margin	43,9 %	−154,52 %	43,78 %	45,92 %
Current Ratio	573	949	5,93	3,94
Quick Ratio	573	949	5,93	3,94
Equity Ratio	0,45	0,44	0,55	0,52
Gross Profit Margin	100 %	100 %	100 %	100 %