BJØRKLUNDEN BORETTSLAG

7530 MERÅKER

Finances

Share Ownership

Return on Equity

3,1 %

Current Ratio

54,56

Debt-to-Equity Ratio

0,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	382 000	367 000	345 000	370 000
Net Income	91 000	−109 000	−184 000	93 000
Total Assets	3 739 000	3 652 000	3 912 000	4 302 000
Total Equity	2 931 000	2 840 000	2 949 000	3 133 000

Income (NOK)	2022	2021	2020	2019
Revenue	382 000	367 000	345 000	370 000
Expenditure	292 000	477 000	531 000	280 000
Operating Profit	91 000	−109 000	−185 000	91 000
Financial Income	0	0	5 000	9 000
Financial Costs	0	1 000	4 000	6 000
Financial Balance	0	−1 000	1 000	3 000
Earnings Before Tax	91 000	−109 000	−184 000	93 000
Tax	0	0	0	0
Net Income	91 000	−109 000	−184 000	93 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 248 000	3 248 000	3 248 000	3 248 000
Total Current Assets	491 000	404 000	664 000	1 054 000
Total Assets	3 739 000	3 652 000	3 912 000	4 302 000
Total Retained Equity	2 930 000	2 839 000	2 948 000	3 132 000
Total Equity	2 931 000	2 840 000	2 949 000	3 133 000
Total Long-Term Debt	800 000	800 000	959 000	1 118 000
Total Current Debt	9 000	12 000	5 000	52 000
Total Equity and Debt	3 739 000	3 652 000	3 912 000	4 302 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	382 000	367 000	345 000	370 000
Revenue	382 000	367 000	345 000	370 000
Cost of Goods Sold	0	0	0	0
Salary Costs	23 000	17 000	36 000	16 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	292 000	477 000	531 000	280 000
Operating Profit	91 000	−109 000	−185 000	91 000
Financial Income	0	0	5 000	9 000
Financial Costs	0	1 000	4 000	6 000
Financial Balance	0	−1 000	1 000	3 000
Dividends	0	0	0	0
Net Income	91 000	−109 000	−184 000	93 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 248 000	3 248 000	3 248 000	3 248 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 248 000	3 248 000	3 248 000	3 248 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 248 000	3 248 000	3 248 000	3 248 000
Stock	0	0	160 000	0
Total Investments	0	0	0	0
Cash, Bank	491 000	404 000	504 000	1 054 000
Total Current Assets	491 000	404 000	664 000	1 054 000
Total Assets	3 739 000	3 652 000	3 912 000	4 302 000
Total Equity	2 931 000	2 840 000	2 949 000	3 133 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	800 000	800 000	959 000	1 118 000
Creditors	2 000	10 000	1 000	48 000
Unpaid Taxes	5 000	0	1 000	0
Dividends	0	0	0	0
Other Current Debt	2 000	2 000	3 000	3 000
Total Current Debt	9 000	12 000	5 000	52 000
Total Equity and Debt	3 739 000	3 652 000	3 912 000	4 302 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,1 %	−3,84 %	−6,24 %	2,97 %
Debt-to-Equity Ratio	0,27	0,28	0,33	0,36
Operating Profit Margin	23,82 %	−29,7 %	−53,62 %	24,59 %
Current Ratio	54,56	33,67	132,8	20,27
Quick Ratio	54,56	33,67	−4,28	20,27
Equity Ratio	0,78	0,78	0,75	0,73
Gross Profit Margin	100 %	100 %	100 %	100 %