BJERKNES EIENDOM AS

3031 DRAMMEN

Finances

Return on Equity

9,81 %

Current Ratio

263

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 000	152 000	3 000	169 000
Net Income	27 499 000	49 725 000	27 614 000	22 527 000
Total Assets	280 671 000	253 182 000	228 397 000	211 794 000
Total Equity	280 395 000	252 846 000	203 121 000	200 506 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 000	152 000	3 000	169 000
Expenditure	1 975 000	1 551 000	2 118 000	1 951 000
Operating Profit	−1 969 000	−1 399 000	−2 115 000	−1 782 000
Financial Income	54 266 000	52 241 000	31 350 000	31 874 000
Financial Costs	24 797 000	1 116 000	1 621 000	7 565 000
Financial Balance	29 469 000	51 125 000	29 729 000	24 309 000
Earnings Before Tax	27 499 000	49 725 000	27 614 000	22 527 000
Tax	0	0	0	0
Net Income	27 499 000	49 725 000	27 614 000	22 527 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	208 083 000	202 806 000	184 606 000	134 711 000
Total Current Assets	72 588 000	50 376 000	43 792 000	77 082 000
Total Assets	280 671 000	253 182 000	228 397 000	211 794 000
Total Retained Equity	277 745 000	250 246 000	200 521 000	197 906 000
Total Equity	280 395 000	252 846 000	203 121 000	200 506 000
Total Long-Term Debt	0	0	0	1 096 000
Total Current Debt	276 000	336 000	25 276 000	10 192 000
Total Equity and Debt	280 671 000	253 182 000	228 397 000	211 794 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	150 000	3 000	64 000
Other Income	6 000	2 000	0	105 000
Revenue	6 000	152 000	3 000	169 000
Cost of Goods Sold	0	0	0	0
Salary Costs	863 000	773 000	1 233 000	1 167 000
Depreciation	257 000	257 000	251 000	241 000
Impairment	0	0	0	0
Expenditure	1 975 000	1 551 000	2 118 000	1 951 000
Operating Profit	−1 969 000	−1 399 000	−2 115 000	−1 782 000
Financial Income	54 266 000	52 241 000	31 350 000	31 874 000
Financial Costs	24 797 000	1 116 000	1 621 000	7 565 000
Financial Balance	29 469 000	51 125 000	29 729 000	24 309 000
Dividends	0	0	25 000 000	10 000 000
Net Income	27 499 000	49 725 000	27 614 000	22 527 000

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	285 000	542 000	800 000	989 000
Total Tangible Assets	285 000	542 000	800 000	989 000
Total Fiancial Fixed Assets	207 798 000	202 264 000	183 806 000	133 722 000
Total Fixed Assets	208 083 000	202 806 000	184 606 000	134 711 000
Stock	0	0	0	0
Total Investments	25 716 000	29 428 000	28 352 000	22 723 000
Cash, Bank	42 219 000	16 585 000	4 508 000	46 576 000
Total Current Assets	72 588 000	50 376 000	43 792 000	77 082 000
Total Assets	280 671 000	253 182 000	228 397 000	211 794 000
Total Equity	280 395 000	252 846 000	203 121 000	200 506 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 096 000
Creditors	77 000	125 000	10 000	54 000
Unpaid Taxes	83 000	102 000	114 000	113 000
Dividends	0	0	25 000 000	10 000 000
Other Current Debt	116 000	109 000	153 000	5 025 000
Total Current Debt	276 000	336 000	25 276 000	10 192 000
Total Equity and Debt	280 671 000	253 182 000	228 397 000	211 794 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,81 %	19,67 %	13,59 %	11,24 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	−32 816,67 %	−920,39 %	−70 500 %	−1 054,44 %
Current Ratio	263	149,93	1,73	7,56
Quick Ratio	263	149,93	1,73	7,56
Equity Ratio	1	1	0,89	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %