BJØRNS JAKT OG FISKE AS

3232 SANDEFJORD

Finances

Share Ownership

Return on Equity

91,37 %

Current Ratio

6,19

Debt-to-Equity Ratio

0,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 436 000	10 529 000	11 165 000	10 409 000
Net Income	1 737 000	1 400 000	212 000	254 000
Total Assets	3 150 000	3 691 000	5 955 000	5 478 000
Total Equity	1 901 000	714 000	5 314 000	5 102 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 436 000	10 529 000	11 165 000	10 409 000
Expenditure	2 216 000	8 729 000	10 876 000	10 082 000
Operating Profit	2 220 000	1 800 000	289 000	327 000
Financial Income	9 000	0	4 000	11 000
Financial Costs	2 000	5 000	20 000	12 000
Financial Balance	7 000	−5 000	−16 000	−1 000
Earnings Before Tax	2 227 000	1 794 000	272 000	326 000
Tax	490 000	395 000	60 000	72 000
Net Income	1 737 000	1 400 000	212 000	254 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	210 000	1 003 000	1 089 000
Total Current Assets	3 150 000	3 481 000	4 952 000	4 389 000
Total Assets	3 150 000	3 691 000	5 955 000	5 478 000
Total Retained Equity	1 871 000	134 000	4 734 000	4 522 000
Total Equity	1 901 000	714 000	5 314 000	5 102 000
Total Long-Term Debt	740 000	260 000	0	0
Total Current Debt	509 000	2 717 000	641 000	376 000
Total Equity and Debt	3 150 000	3 691 000	5 955 000	5 478 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 467 000	8 017 000	10 973 000	10 201 000
Other Income	2 969 000	2 512 000	192 000	208 000
Revenue	4 436 000	10 529 000	11 165 000	10 409 000
Cost of Goods Sold	1 273 000	6 723 000	8 869 000	8 162 000
Salary Costs	980 000	1 109 000	1 399 000	1 299 000
Depreciation	17 000	155 000	168 000	164 000
Impairment	0	0	0	0
Expenditure	2 216 000	8 729 000	10 876 000	10 082 000
Operating Profit	2 220 000	1 800 000	289 000	327 000
Financial Income	9 000	0	4 000	11 000
Financial Costs	2 000	5 000	20 000	12 000
Financial Balance	7 000	−5 000	−16 000	−1 000
Dividends	0	6 000 000	0	0
Net Income	1 737 000	1 400 000	212 000	254 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	135 000	126 000
Real Eastate	0	167 000	698 000	684 000
Machinery and Plant Facilities	0	0	25 000	31 000
Fixtures	0	43 000	145 000	248 000
Total Tangible Assets	0	210 000	868 000	963 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	210 000	1 003 000	1 089 000
Stock	15 000	0	1 520 000	2 265 000
Total Investments	0	0	0	0
Cash, Bank	3 135 000	2 981 000	3 428 000	1 967 000
Total Current Assets	3 150 000	3 481 000	4 952 000	4 389 000
Total Assets	3 150 000	3 691 000	5 955 000	5 478 000
Total Equity	1 901 000	714 000	5 314 000	5 102 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	740 000	260 000	0	0
Creditors	8 000	226 000	115 000	77 000
Unpaid Taxes	59 000	116 000	273 000	109 000
Dividends	0	6 000 000	0	0
Other Current Debt	433 000	375 000	184 000	170 000
Total Current Debt	509 000	2 717 000	641 000	376 000
Total Equity and Debt	3 150 000	3 691 000	5 955 000	5 478 000

Financial indicators	2022	2021	2020	2019
Return on Equity	91,37 %	196,08 %	3,99 %	4,98 %
Debt-to-Equity Ratio	0,39	0,36	0	0
Operating Profit Margin	50,05 %	17,1 %	2,59 %	3,14 %
Current Ratio	6,19	1,28	7,73	11,67
Quick Ratio	6,38	1,28	−5,63	−2,32
Equity Ratio	0,6	0,19	0,89	0,93
Gross Profit Margin	71,3 %	36,15 %	20,56 %	21,59 %