BJÅLAND CONSULT AS

1081 OSLO

Finances

Return on Equity

−1,16 %

Current Ratio

0,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	116 000	800 000	1 476 000	948 000
Net Income	−28 000	263 000	674 000	376 000
Total Assets	3 696 000	3 878 000	3 754 000	2 839 000
Total Equity	2 418 000	2 418 000	2 155 000	1 481 000

Income (NOK)	2022	2021	2020	2019
Revenue	116 000	800 000	1 476 000	948 000
Expenditure	171 000	474 000	575 000	414 000
Operating Profit	−56 000	325 000	900 000	535 000
Financial Income	29 000	37 000	28 000	12 000
Financial Costs	9 000	25 000	64 000	64 000
Financial Balance	20 000	12 000	−36 000	−52 000
Earnings Before Tax	−36 000	337 000	864 000	483 000
Tax	−8 000	74 000	190 000	108 000
Net Income	−28 000	263 000	674 000	376 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 043 000	3 226 000	2 959 000	2 393 000
Total Current Assets	653 000	652 000	795 000	446 000
Total Assets	3 696 000	3 878 000	3 754 000	2 839 000
Total Retained Equity	2 118 000	2 118 000	1 855 000	1 181 000
Total Equity	2 418 000	2 418 000	2 155 000	1 481 000
Total Long-Term Debt	0	130 000	330 000	755 000
Total Current Debt	1 278 000	1 330 000	1 268 000	602 000
Total Equity and Debt	3 696 000	3 878 000	3 754 000	2 839 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	40 000	726 000	1 262 000	534 000
Other Income	76 000	74 000	214 000	414 000
Revenue	116 000	800 000	1 476 000	948 000
Cost of Goods Sold	0	0	0	1 000
Salary Costs	22 000	264 000	243 000	193 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	171 000	474 000	575 000	414 000
Operating Profit	−56 000	325 000	900 000	535 000
Financial Income	29 000	37 000	28 000	12 000
Financial Costs	9 000	25 000	64 000	64 000
Financial Balance	20 000	12 000	−36 000	−52 000
Dividends	0	0	0	0
Net Income	−28 000	263 000	674 000	376 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	3 000	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	3 043 000	3 226 000	2 956 000	2 391 000
Total Fixed Assets	3 043 000	3 226 000	2 959 000	2 393 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	553 000	267 000	355 000	97 000
Total Current Assets	653 000	652 000	795 000	446 000
Total Assets	3 696 000	3 878 000	3 754 000	2 839 000
Total Equity	2 418 000	2 418 000	2 155 000	1 481 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	130 000	330 000	755 000
Creditors	13 000	8 000	139 000	77 000
Unpaid Taxes	0	32 000	75 000	18 000
Dividends	0	0	0	0
Other Current Debt	1 265 000	1 290 000	964 000	507 000
Total Current Debt	1 278 000	1 330 000	1 268 000	602 000
Total Equity and Debt	3 696 000	3 878 000	3 754 000	2 839 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,16 %	10,88 %	31,28 %	25,39 %
Debt-to-Equity Ratio	0	0,05	0,15	0,51
Operating Profit Margin	−48,28 %	40,63 %	60,98 %	56,43 %
Current Ratio	0,51	0,49	0,63	0,74
Quick Ratio	0,51	0,49	0,63	0,74
Equity Ratio	0,65	0,62	0,57	0,52
Gross Profit Margin	100 %	100 %	100 %	99,89 %