NORSK BJØRKEVED AS

2900 FAGERNES

Finances

Share Ownership

Return on Equity

3,49 %

Current Ratio

2,05

Debt-to-Equity Ratio

2,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	258 000	0	138 000	40 000
Net Income	17 000	−2 000	77 000	−38 000
Total Assets	1 806 000	769 000	771 000	1 732 000
Total Equity	487 000	470 000	472 000	395 000

Income (NOK)	2022	2021	2020	2019
Revenue	258 000	0	138 000	40 000
Expenditure	369 000	3 000	13 000	33 000
Operating Profit	31 000	−3 000	125 000	8 000
Financial Income	0	0	1 000	1 000
Financial Costs	8 000	0	27 000	57 000
Financial Balance	−8 000	0	−26 000	−56 000
Earnings Before Tax	23 000	−3 000	99 000	−48 000
Tax	6 000	−1 000	22 000	−10 000
Net Income	17 000	−2 000	77 000	−38 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 437 000	694 000	694 000	1 708 000
Total Current Assets	369 000	74 000	77 000	24 000
Total Assets	1 806 000	769 000	771 000	1 732 000
Total Retained Equity	235 000	218 000	220 000	143 000
Total Equity	487 000	470 000	472 000	395 000
Total Long-Term Debt	1 139 000	299 000	299 000	1 036 000
Total Current Debt	180 000	0	0	301 000
Total Equity and Debt	1 806 000	769 000	771 000	1 732 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	258 000	0	0	0
Other Income	0	0	138 000	40 000
Revenue	258 000	0	138 000	40 000
Cost of Goods Sold	173 000	0	0	0
Salary Costs	92 000	0	0	0
Depreciation	25 000	0	0	0
Impairment	0	0	0	0
Expenditure	369 000	3 000	13 000	33 000
Operating Profit	31 000	−3 000	125 000	8 000
Financial Income	0	0	1 000	1 000
Financial Costs	8 000	0	27 000	57 000
Financial Balance	−8 000	0	−26 000	−56 000
Dividends	0	0	0	0
Net Income	17 000	−2 000	77 000	−38 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	130 000	136 000	135 000	157 000
Real Eastate	558 000	558 000	558 000	1 551 000
Machinery and Plant Facilities	748 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 307 000	558 000	558 000	1 551 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 437 000	694 000	694 000	1 708 000
Stock	208 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	124 000	74 000	77 000	24 000
Total Current Assets	369 000	74 000	77 000	24 000
Total Assets	1 806 000	769 000	771 000	1 732 000
Total Equity	487 000	470 000	472 000	395 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 139 000	299 000	299 000	1 036 000
Creditors	103 000	0	0	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	77 000	0	0	299 000
Total Current Debt	180 000	0	0	301 000
Total Equity and Debt	1 806 000	769 000	771 000	1 732 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,49 %	−0,43 %	16,31 %	−9,62 %
Debt-to-Equity Ratio	2,34	0,64	0,63	2,62
Operating Profit Margin	12,02 %	-	90,58 %	20 %
Current Ratio	2,05	-	-	0,08
Quick Ratio	−13,18	-	-	0,08
Equity Ratio	0,27	0,61	0,61	0,23
Gross Profit Margin	32,95 %	-	100 %	100 %