BJØRKELY BORETTSLAG

9803 VADSØ

Finances

Share Ownership

Return on Equity

4,18 %

Current Ratio

15,5

Debt-to-Equity Ratio

0,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 223 000	1 222 000	1 222 000	1 251 000
Net Income	349 000	563 000	489 000	−659 000
Total Assets	11 367 000	11 431 000	11 326 000	11 346 000
Total Equity	8 355 000	8 007 000	7 443 000	6 955 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 223 000	1 222 000	1 222 000	1 251 000
Expenditure	858 000	644 000	705 000	1 874 000
Operating Profit	365 000	578 000	516 000	−623 000
Financial Income	6 000	6 000	6 000	1 000
Financial Costs	22 000	21 000	34 000	37 000
Financial Balance	−16 000	−15 000	−28 000	−36 000
Earnings Before Tax	349 000	563 000	489 000	−659 000
Tax	0	0	0	0
Net Income	349 000	563 000	489 000	−659 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 181 000	11 191 000	11 147 000	11 147 000
Total Current Assets	186 000	240 000	179 000	199 000
Total Assets	11 367 000	11 431 000	11 326 000	11 346 000
Total Retained Equity	8 353 000	8 004 000	7 441 000	6 953 000
Total Equity	8 355 000	8 007 000	7 443 000	6 955 000
Total Long-Term Debt	3 000 000	3 407 000	3 813 000	4 360 000
Total Current Debt	12 000	18 000	69 000	32 000
Total Equity and Debt	11 367 000	11 431 000	11 326 000	11 346 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 223 000	1 222 000	1 222 000	1 251 000
Revenue	1 223 000	1 222 000	1 222 000	1 251 000
Cost of Goods Sold	0	0	0	0
Salary Costs	21 000	22 000	25 000	28 000
Depreciation	10 000	5 000	0	0
Impairment	0	0	0	0
Expenditure	858 000	644 000	705 000	1 874 000
Operating Profit	365 000	578 000	516 000	−623 000
Financial Income	6 000	6 000	6 000	1 000
Financial Costs	22 000	21 000	34 000	37 000
Financial Balance	−16 000	−15 000	−28 000	−36 000
Dividends	0	0	0	0
Net Income	349 000	563 000	489 000	−659 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 147 000	11 147 000	11 147 000	11 147 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	34 000	44 000	0	0
Total Tangible Assets	11 181 000	11 191 000	11 147 000	11 147 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 181 000	11 191 000	11 147 000	11 147 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	144 000	212 000	123 000	172 000
Total Current Assets	186 000	240 000	179 000	199 000
Total Assets	11 367 000	11 431 000	11 326 000	11 346 000
Total Equity	8 355 000	8 007 000	7 443 000	6 955 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000 000	3 407 000	3 813 000	4 360 000
Creditors	11 000	13 000	68 000	16 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	5 000	1 000	15 000
Total Current Debt	12 000	18 000	69 000	32 000
Total Equity and Debt	11 367 000	11 431 000	11 326 000	11 346 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,18 %	7,03 %	6,57 %	−9,48 %
Debt-to-Equity Ratio	0,36	0,43	0,51	0,63
Operating Profit Margin	29,84 %	47,3 %	42,23 %	−49,8 %
Current Ratio	15,5	13,33	2,59	6,22
Quick Ratio	15,5	13,33	2,59	6,22
Equity Ratio	0,74	0,7	0,66	0,61
Gross Profit Margin	100 %	100 %	100 %	100 %