ERIK JOHAN BJØRNSTAD

1162 OSLO

Finances

Share Ownership

Return on Equity

14,17 %

Current Ratio

3,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	312 000	270 000	312 000	317 000
Net Income	53 000	34 000	101 000	94 000
Total Assets	439 000	849 000	1 050 000	1 073 000
Total Equity	374 000	803 000	973 000	993 000

Income (NOK)	2022	2021	2020	2019
Revenue	312 000	270 000	312 000	317 000
Expenditure	258 000	255 000	210 000	223 000
Operating Profit	53 000	16 000	101 000	94 000
Financial Income	0	18 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	18 000	0	0
Earnings Before Tax	53 000	34 000	101 000	94 000
Tax	0	0	0	0
Net Income	53 000	34 000	101 000	94 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	176 000	220 000	262 000	328 000
Total Current Assets	263 000	629 000	788 000	745 000
Total Assets	439 000	849 000	1 050 000	1 073 000
Total Retained Equity	374 000	803 000	973 000	993 000
Total Equity	374 000	803 000	973 000	993 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	66 000	46 000	77 000	80 000
Total Equity and Debt	439 000	849 000	1 050 000	1 073 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	326 000	256 000	312 000	317 000
Other Income	−14 000	14 000	0	0
Revenue	312 000	270 000	312 000	317 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	12 000	6 000	10 000
Depreciation	33 000	41 000	66 000	71 000
Impairment	0	0	0	0
Expenditure	258 000	255 000	210 000	223 000
Operating Profit	53 000	16 000	101 000	94 000
Financial Income	0	18 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	18 000	0	0
Dividends	0	0	0	0
Net Income	53 000	34 000	101 000	94 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	176 000	220 000	262 000	328 000
Total Tangible Assets	176 000	220 000	262 000	328 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	176 000	220 000	262 000	328 000
Stock	0	14 000	0	0
Total Investments	0	0	0	0
Cash, Bank	26 000	41 000	83 000	129 000
Total Current Assets	263 000	629 000	788 000	745 000
Total Assets	439 000	849 000	1 050 000	1 073 000
Total Equity	374 000	803 000	973 000	993 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	1 000	1 000	1 000
Unpaid Taxes	65 000	45 000	75 000	75 000
Dividends	0	0	0	0
Other Current Debt	1 000	0	1 000	5 000
Total Current Debt	66 000	46 000	77 000	80 000
Total Equity and Debt	439 000	849 000	1 050 000	1 073 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,17 %	4,23 %	10,38 %	9,47 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,99 %	5,93 %	32,37 %	29,65 %
Current Ratio	3,98	13,67	10,23	9,31
Quick Ratio	3,98	19,66	10,23	9,31
Equity Ratio	0,85	0,95	0,93	0,93
Gross Profit Margin	100 %	100 %	100 %	100 %