BJØRG FJELL AS

0278 OSLO

Finances

Return on Equity

189,09 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	107 025 000	103 526 000	82 470 000	105 110 000
Net Income	4 557 000	5 486 000	3 845 000	5 472 000
Total Assets	32 154 000	30 839 000	17 107 000	23 051 000
Total Equity	2 410 000	2 429 000	2 437 000	2 434 000

Income (NOK)	2022	2021	2020	2019
Revenue	107 025 000	103 526 000	82 470 000	105 110 000
Expenditure	102 196 000	97 338 000	78 377 000	99 245 000
Operating Profit	4 829 000	6 188 000	4 093 000	5 865 000
Financial Income	1 080 000	903 000	892 000	1 240 000
Financial Costs	67 000	58 000	55 000	90 000
Financial Balance	1 013 000	845 000	837 000	1 150 000
Earnings Before Tax	5 842 000	7 033 000	4 930 000	7 015 000
Tax	1 285 000	1 547 000	1 085 000	1 543 000
Net Income	4 557 000	5 486 000	3 845 000	5 472 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	372 000	442 000	514 000	590 000
Total Current Assets	31 782 000	30 397 000	16 593 000	22 462 000
Total Assets	32 154 000	30 839 000	17 107 000	23 051 000
Total Retained Equity	1 960 000	1 979 000	1 987 000	1 984 000
Total Equity	2 410 000	2 429 000	2 437 000	2 434 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	29 744 000	28 410 000	14 670 000	20 618 000
Total Equity and Debt	32 154 000	30 839 000	17 107 000	23 051 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	107 025 000	103 526 000	82 101 000	105 110 000
Other Income	0	0	369 000	0
Revenue	107 025 000	103 526 000	82 470 000	105 110 000
Cost of Goods Sold	0	0	0	0
Salary Costs	93 308 000	89 407 000	71 535 000	90 437 000
Depreciation	75 000	75 000	75 000	24 000
Impairment	0	0	0	0
Expenditure	102 196 000	97 338 000	78 377 000	99 245 000
Operating Profit	4 829 000	6 188 000	4 093 000	5 865 000
Financial Income	1 080 000	903 000	892 000	1 240 000
Financial Costs	67 000	58 000	55 000	90 000
Financial Balance	1 013 000	845 000	837 000	1 150 000
Dividends	0	0	0	0
Net Income	4 557 000	5 486 000	3 845 000	5 472 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	7 000	4 000	5 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	250 000	325 000	400 000	474 000
Total Tangible Assets	250 000	325 000	400 000	474 000
Total Fiancial Fixed Assets	110 000	110 000	110 000	110 000
Total Fixed Assets	372 000	442 000	514 000	590 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 424 000	9 443 000	5 546 000	7 683 000
Total Current Assets	31 782 000	30 397 000	16 593 000	22 462 000
Total Assets	32 154 000	30 839 000	17 107 000	23 051 000
Total Equity	2 410 000	2 429 000	2 437 000	2 434 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	259 000	301 000	207 000	475 000
Unpaid Taxes	9 387 000	10 229 000	7 280 000	10 660 000
Dividends	0	0	0	0
Other Current Debt	20 098 000	17 880 000	7 183 000	9 481 000
Total Current Debt	29 744 000	28 410 000	14 670 000	20 618 000
Total Equity and Debt	32 154 000	30 839 000	17 107 000	23 051 000

Financial indicators	2022	2021	2020	2019
Return on Equity	189,09 %	225,85 %	157,78 %	224,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,51 %	5,98 %	4,96 %	5,58 %
Current Ratio	1,07	1,07	1,13	1,09
Quick Ratio	1,07	1,07	1,13	1,09
Equity Ratio	0,07	0,08	0,14	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %