BJØRKS KONTOR AS

7725 STEINKJER

Finances

Share Ownership

Return on Equity

−14,37 %

Current Ratio

187,75

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	80 000	78 000	61 000	58 000
Net Income	−96 000	−135 000	−164 000	−165 000
Total Assets	771 000	901 000	1 094 000	1 339 000
Total Equity	668 000	764 000	899 000	1 062 000

Income (NOK)	2022	2021	2020	2019
Revenue	80 000	78 000	61 000	58 000
Expenditure	204 000	258 000	273 000	270 000
Operating Profit	−124 000	−180 000	−211 000	−212 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	1 000
Earnings Before Tax	−123 000	−178 000	−210 000	−211 000
Tax	−27 000	−44 000	−46 000	−46 000
Net Income	−96 000	−135 000	−164 000	−165 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	270 000	354 000	1 062 000
Total Current Assets	751 000	631 000	741 000	277 000
Total Assets	771 000	901 000	1 094 000	1 339 000
Total Retained Equity	568 000	664 000	799 000	962 000
Total Equity	668 000	764 000	899 000	1 062 000
Total Long-Term Debt	99 000	128 000	172 000	214 000
Total Current Debt	4 000	9 000	24 000	63 000
Total Equity and Debt	771 000	901 000	1 094 000	1 339 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 000	3 000	0	5 000
Other Income	77 000	75 000	61 000	53 000
Revenue	80 000	78 000	61 000	58 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	11 000	15 000	18 000
Depreciation	72 000	84 000	84 000	84 000
Impairment	0	0	0	0
Expenditure	204 000	258 000	273 000	270 000
Operating Profit	−124 000	−180 000	−211 000	−212 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	1 000
Dividends	0	0	0	0
Net Income	−96 000	−135 000	−164 000	−165 000

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	237 000	308 000	379 000
Fixtures	20 000	33 000	45 000	58 000
Total Tangible Assets	20 000	270 000	354 000	437 000
Total Fiancial Fixed Assets	0	0	0	625 000
Total Fixed Assets	20 000	270 000	354 000	1 062 000
Stock	0	0	0	0
Total Investments	625 000	625 000	625 000	0
Cash, Bank	38 000	2 000	112 000	176 000
Total Current Assets	751 000	631 000	741 000	277 000
Total Assets	771 000	901 000	1 094 000	1 339 000
Total Equity	668 000	764 000	899 000	1 062 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	99 000	128 000	172 000	214 000
Creditors	3 000	3 000	3 000	2 000
Unpaid Taxes	−1 000	1 000	1 000	3 000
Dividends	0	0	0	0
Other Current Debt	0	4 000	20 000	55 000
Total Current Debt	4 000	9 000	24 000	63 000
Total Equity and Debt	771 000	901 000	1 094 000	1 339 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−14,37 %	−17,67 %	−18,24 %	−15,54 %
Debt-to-Equity Ratio	0,15	0,17	0,19	0,2
Operating Profit Margin	−155 %	−230,77 %	−345,9 %	−365,52 %
Current Ratio	187,75	70,11	30,88	4,4
Quick Ratio	187,75	70,11	30,88	4,4
Equity Ratio	0,87	0,85	0,82	0,79
Gross Profit Margin	100 %	100 %	100 %	100 %