BJØRN JØRGENSEN AS

0575 OSLO

Finances

Share Ownership

Return on Equity

16,55 %

Current Ratio

2,36

Debt-to-Equity Ratio

0,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 512 000	8 656 000	9 150 000	8 912 000
Net Income	654 000	1 433 000	1 158 000	751 000
Total Assets	7 680 000	8 352 000	6 804 000	4 574 000
Total Equity	3 952 000	4 498 000	3 365 000	2 207 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 512 000	8 656 000	9 150 000	8 912 000
Expenditure	7 153 000	7 162 000	7 764 000	7 967 000
Operating Profit	1 359 000	1 493 000	1 386 000	946 000
Financial Income	32 000	378 000	372 000	22 000
Financial Costs	459 000	127 000	284 000	5 000
Financial Balance	−427 000	251 000	88 000	17 000
Earnings Before Tax	931 000	1 743 000	1 474 000	963 000
Tax	277 000	311 000	316 000	212 000
Net Income	654 000	1 433 000	1 158 000	751 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 067 000	4 044 000	3 965 000	286 000
Total Current Assets	3 613 000	4 307 000	2 839 000	4 288 000
Total Assets	7 680 000	8 352 000	6 804 000	4 574 000
Total Retained Equity	3 788 000	4 334 000	3 201 000	2 043 000
Total Equity	3 952 000	4 498 000	3 365 000	2 207 000
Total Long-Term Debt	2 199 000	2 277 000	0	0
Total Current Debt	1 529 000	1 577 000	3 438 000	2 367 000
Total Equity and Debt	7 680 000	8 352 000	6 804 000	4 574 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 359 000	8 526 000	9 150 000	8 912 000
Other Income	152 000	131 000	0	0
Revenue	8 512 000	8 656 000	9 150 000	8 912 000
Cost of Goods Sold	49 000	114 000	0	0
Salary Costs	5 467 000	5 599 000	6 058 000	6 457 000
Depreciation	23 000	19 000	2 000	5 000
Impairment	0	0	0	0
Expenditure	7 153 000	7 162 000	7 764 000	7 967 000
Operating Profit	1 359 000	1 493 000	1 386 000	946 000
Financial Income	32 000	378 000	372 000	22 000
Financial Costs	459 000	127 000	284 000	5 000
Financial Balance	−427 000	251 000	88 000	17 000
Dividends	1 200 000	300 000	0	400 000
Net Income	654 000	1 433 000	1 158 000	751 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	25 000	29 000
Real Eastate	4 001 000	4 001 000	3 900 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	65 000	43 000	39 000	0
Total Tangible Assets	4 067 000	4 044 000	3 939 000	0
Total Fiancial Fixed Assets	0	0	0	257 000
Total Fixed Assets	4 067 000	4 044 000	3 965 000	286 000
Stock	0	0	0	0
Total Investments	1 666 000	2 104 000	66 000	0
Cash, Bank	416 000	1 313 000	630 000	2 211 000
Total Current Assets	3 613 000	4 307 000	2 839 000	4 288 000
Total Assets	7 680 000	8 352 000	6 804 000	4 574 000
Total Equity	3 952 000	4 498 000	3 365 000	2 207 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 199 000	2 277 000	0	0
Creditors	73 000	85 000	136 000	161 000
Unpaid Taxes	615 000	679 000	868 000	981 000
Dividends	1 200 000	300 000	0	400 000
Other Current Debt	565 000	528 000	2 122 000	626 000
Total Current Debt	1 529 000	1 577 000	3 438 000	2 367 000
Total Equity and Debt	7 680 000	8 352 000	6 804 000	4 574 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,55 %	31,86 %	34,41 %	34,03 %
Debt-to-Equity Ratio	0,56	0,51	0	0
Operating Profit Margin	15,97 %	17,25 %	15,15 %	10,61 %
Current Ratio	2,36	2,73	0,83	1,81
Quick Ratio	2,36	2,73	0,83	1,81
Equity Ratio	0,51	0,54	0,49	0,48
Gross Profit Margin	99,42 %	98,68 %	100 %	100 %