BJOA AUTO AS

5584 BJOA

Finances

Share Ownership

Return on Equity

56,41 %

Current Ratio

1,41

Debt-to-Equity Ratio

0,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 737 000	3 098 000	2 293 000	2 759 000
Net Income	110 000	57 000	−54 000	0
Total Assets	567 000	470 000	362 000	392 000
Total Equity	195 000	85 000	28 000	83 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 737 000	3 098 000	2 293 000	2 759 000
Expenditure	2 617 000	3 123 000	2 274 000	2 749 000
Operating Profit	120 000	−25 000	19 000	10 000
Financial Income	0	90 000	0	0
Financial Costs	10 000	8 000	9 000	10 000
Financial Balance	−10 000	82 000	−9 000	−10 000
Earnings Before Tax	110 000	57 000	10 000	0
Tax	0	0	64 000	0
Net Income	110 000	57 000	−54 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	98 000	139 000	62 000	64 000
Total Current Assets	469 000	331 000	299 000	328 000
Total Assets	567 000	470 000	362 000	392 000
Total Retained Equity	163 000	54 000	−3 000	51 000
Total Equity	195 000	85 000	28 000	83 000
Total Long-Term Debt	40 000	26 000	65 000	0
Total Current Debt	332 000	358 000	269 000	309 000
Total Equity and Debt	567 000	470 000	362 000	392 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 737 000	3 098 000	2 272 000	2 759 000
Other Income	0	0	21 000	0
Revenue	2 737 000	3 098 000	2 293 000	2 759 000
Cost of Goods Sold	1 882 000	2 403 000	1 724 000	2 245 000
Salary Costs	353 000	407 000	386 000	345 000
Depreciation	14 000	9 000	6 000	0
Impairment	0	0	0	0
Expenditure	2 617 000	3 123 000	2 274 000	2 749 000
Operating Profit	120 000	−25 000	19 000	10 000
Financial Income	0	90 000	0	0
Financial Costs	10 000	8 000	9 000	10 000
Financial Balance	−10 000	82 000	−9 000	−10 000
Dividends	0	0	0	0
Net Income	110 000	57 000	−54 000	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	64 000
Real Eastate	27 000	30 000	30 000	0
Machinery and Plant Facilities	0	0	32 000	0
Fixtures	71 000	23 000	0	0
Total Tangible Assets	98 000	53 000	62 000	0
Total Fiancial Fixed Assets	0	86 000	0	0
Total Fixed Assets	98 000	139 000	62 000	64 000
Stock	395 000	267 000	257 000	277 000
Total Investments	0	0	0	0
Cash, Bank	7 000	8 000	26 000	0
Total Current Assets	469 000	331 000	299 000	328 000
Total Assets	567 000	470 000	362 000	392 000
Total Equity	195 000	85 000	28 000	83 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	40 000	26 000	65 000	0
Creditors	188 000	141 000	111 000	101 000
Unpaid Taxes	14 000	50 000	59 000	29 000
Dividends	0	0	0	0
Other Current Debt	89 000	53 000	98 000	79 000
Total Current Debt	332 000	358 000	269 000	309 000
Total Equity and Debt	567 000	470 000	362 000	392 000

Financial indicators	2022	2021	2020	2019
Return on Equity	56,41 %	67,06 %	−192,86 %	0 %
Debt-to-Equity Ratio	0,21	0,31	2,32	0
Operating Profit Margin	4,38 %	−0,81 %	0,83 %	0,36 %
Current Ratio	1,41	0,92	1,11	1,06
Quick Ratio	−7,44	3,64	24,92	10,25
Equity Ratio	0,34	0,18	0,08	0,21
Gross Profit Margin	31,24 %	22,43 %	24,81 %	18,63 %