BJØRKLUND BYGG & EIENDOM AS

1622 GRESSVIK

Finances

Return on Equity

−11,55 %

Current Ratio

25,5

Debt-to-Equity Ratio

0,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 535 000	5 050 000	10 521 000	3 793 000
Net Income	−4 392 000	21 726 000	1 859 000	−428 000
Total Assets	46 082 000	53 182 000	35 128 000	38 769 000
Total Equity	38 029 000	42 771 000	25 151 000	23 756 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 535 000	5 050 000	10 521 000	3 793 000
Expenditure	4 187 000	4 079 000	9 738 000	2 908 000
Operating Profit	−2 653 000	971 000	782 000	885 000
Financial Income	416 000	21 592 000	1 792 000	187 000
Financial Costs	2 213 000	779 000	716 000	1 956 000
Financial Balance	−1 797 000	20 813 000	1 076 000	−1 769 000
Earnings Before Tax	−4 450 000	21 783 000	1 859 000	−884 000
Tax	−58 000	58 000	0	−456 000
Net Income	−4 392 000	21 726 000	1 859 000	−428 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 490 000	35 793 000	29 202 000	29 967 000
Total Current Assets	8 592 000	17 389 000	5 926 000	8 802 000
Total Assets	46 082 000	53 182 000	35 128 000	38 769 000
Total Retained Equity	37 111 000	41 852 000	24 233 000	22 837 000
Total Equity	38 029 000	42 771 000	25 151 000	23 756 000
Total Long-Term Debt	7 717 000	5 644 000	9 474 000	10 087 000
Total Current Debt	337 000	4 768 000	503 000	4 926 000
Total Equity and Debt	46 082 000	53 182 000	35 128 000	38 769 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 378 000	1 618 000	8 801 000	1 466 000
Other Income	157 000	3 432 000	1 720 000	2 327 000
Revenue	1 535 000	5 050 000	10 521 000	3 793 000
Cost of Goods Sold	403 000	505 000	7 737 000	1 120 000
Salary Costs	1 412 000	1 382 000	1 370 000	1 155 000
Depreciation	468 000	268 000	44 000	38 000
Impairment	0	0	0	0
Expenditure	4 187 000	4 079 000	9 738 000	2 908 000
Operating Profit	−2 653 000	971 000	782 000	885 000
Financial Income	416 000	21 592 000	1 792 000	187 000
Financial Costs	2 213 000	779 000	716 000	1 956 000
Financial Balance	−1 797 000	20 813 000	1 076 000	−1 769 000
Dividends	349 000	4 106 000	463 000	0
Net Income	−4 392 000	21 726 000	1 859 000	−428 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 279 000	7 663 000	12 142 000	13 677 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 434 000	1 949 000	970 000	74 000
Total Tangible Assets	10 713 000	9 612 000	13 112 000	13 751 000
Total Fiancial Fixed Assets	26 777 000	26 181 000	16 091 000	16 216 000
Total Fixed Assets	37 490 000	35 793 000	29 202 000	29 967 000
Stock	5 434 000	0	0	6 700 000
Total Investments	1 461 000	3 777 000	2 632 000	0
Cash, Bank	1 482 000	12 977 000	1 703 000	1 646 000
Total Current Assets	8 592 000	17 389 000	5 926 000	8 802 000
Total Assets	46 082 000	53 182 000	35 128 000	38 769 000
Total Equity	38 029 000	42 771 000	25 151 000	23 756 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 717 000	5 644 000	9 474 000	10 087 000
Creditors	33 000	1 448 000	62 000	25 000
Unpaid Taxes	137 000	103 000	258 000	111 000
Dividends	349 000	4 106 000	463 000	0
Other Current Debt	167 000	3 218 000	182 000	222 000
Total Current Debt	337 000	4 768 000	503 000	4 926 000
Total Equity and Debt	46 082 000	53 182 000	35 128 000	38 769 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−11,55 %	50,8 %	7,39 %	−1,8 %
Debt-to-Equity Ratio	0,2	0,13	0,38	0,42
Operating Profit Margin	−172,83 %	19,23 %	7,43 %	23,33 %
Current Ratio	25,5	3,65	11,78	1,79
Quick Ratio	−1,69	3,65	11,78	−4,96
Equity Ratio	0,83	0,8	0,72	0,61
Gross Profit Margin	73,75 %	90 %	26,46 %	70,47 %