BJØRNERUDVEIEN 8 AS

0252 OSLO

Finances

Share Ownership

Return on Equity

44,24 %

Current Ratio

0,86

Debt-to-Equity Ratio

3,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 962 000	4 873 000	4 945 000	4 838 000
Net Income	2 921 000	1 602 000	2 729 000	2 155 000
Total Assets	36 643 000	35 788 000	24 508 000	24 411 000
Total Equity	6 602 000	6 981 000	5 379 000	3 945 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 962 000	4 873 000	4 945 000	4 838 000
Expenditure	1 416 000	2 429 000	1 025 000	1 550 000
Operating Profit	4 545 000	2 444 000	3 920 000	3 289 000
Financial Income	25 000	1 000	3 000	8 000
Financial Costs	826 000	391 000	424 000	531 000
Financial Balance	−801 000	−390 000	−421 000	−523 000
Earnings Before Tax	3 745 000	2 053 000	3 500 000	2 765 000
Tax	824 000	452 000	770 000	611 000
Net Income	2 921 000	1 602 000	2 729 000	2 155 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	31 051 000	28 697 000	21 600 000	21 486 000
Total Current Assets	5 592 000	7 091 000	2 908 000	2 925 000
Total Assets	36 643 000	35 788 000	24 508 000	24 411 000
Total Retained Equity	6 497 000	6 876 000	5 274 000	3 840 000
Total Equity	6 602 000	6 981 000	5 379 000	3 945 000
Total Long-Term Debt	23 569 000	23 907 000	16 357 000	16 818 000
Total Current Debt	6 472 000	4 900 000	2 772 000	3 649 000
Total Equity and Debt	36 643 000	35 788 000	24 508 000	24 411 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 962 000	4 873 000	4 945 000	4 838 000
Revenue	5 962 000	4 873 000	4 945 000	4 838 000
Cost of Goods Sold	0	0	−26 000	77 000
Salary Costs	0	0	0	0
Depreciation	809 000	448 000	411 000	274 000
Impairment	0	0	0	0
Expenditure	1 416 000	2 429 000	1 025 000	1 550 000
Operating Profit	4 545 000	2 444 000	3 920 000	3 289 000
Financial Income	25 000	1 000	3 000	8 000
Financial Costs	826 000	391 000	424 000	531 000
Financial Balance	−801 000	−390 000	−421 000	−523 000
Dividends	3 300 000	0	1 295 000	0
Net Income	2 921 000	1 602 000	2 729 000	2 155 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	30 704 000	28 199 000	20 953 000	20 701 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	347 000	497 000	648 000	785 000
Total Tangible Assets	31 051 000	28 697 000	21 600 000	21 486 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	31 051 000	28 697 000	21 600 000	21 486 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 792 000	5 797 000	2 583 000	2 587 000
Total Current Assets	5 592 000	7 091 000	2 908 000	2 925 000
Total Assets	36 643 000	35 788 000	24 508 000	24 411 000
Total Equity	6 602 000	6 981 000	5 379 000	3 945 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	23 569 000	23 907 000	16 357 000	16 818 000
Creditors	328 000	2 545 000	132 000	1 154 000
Unpaid Taxes	0	0	0	0
Dividends	3 300 000	0	1 295 000	0
Other Current Debt	2 117 000	2 033 000	1 909 000	1 963 000
Total Current Debt	6 472 000	4 900 000	2 772 000	3 649 000
Total Equity and Debt	36 643 000	35 788 000	24 508 000	24 411 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,24 %	22,95 %	50,73 %	54,63 %
Debt-to-Equity Ratio	3,57	3,42	3,04	4,26
Operating Profit Margin	76,23 %	50,15 %	79,27 %	67,98 %
Current Ratio	0,86	1,45	1,05	0,8
Quick Ratio	0,86	1,45	1,05	0,8
Equity Ratio	0,18	0,2	0,22	0,16
Gross Profit Margin	100 %	100 %	100,53 %	98,41 %