BJERKLI EIENDOM AS

7502 STJØRDAL

Finances

Return on Equity

21,22 %

Current Ratio

1,71

Debt-to-Equity Ratio

0,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 953 000	6 330 000	2 855 000	2 967 000
Net Income	2 567 000	476 000	−47 000	−359 000
Total Assets	24 272 000	25 077 000	28 892 000	30 326 000
Total Equity	12 098 000	15 333 000	15 472 000	15 595 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 953 000	6 330 000	2 855 000	2 967 000
Expenditure	5 400 000	5 453 000	2 509 000	3 011 000
Operating Profit	3 552 000	877 000	346 000	−44 000
Financial Income	48 000	3 000	5 000	18 000
Financial Costs	309 000	270 000	412 000	435 000
Financial Balance	−261 000	−267 000	−407 000	−417 000
Earnings Before Tax	3 291 000	610 000	−60 000	−461 000
Tax	724 000	134 000	−13 000	−101 000
Net Income	2 567 000	476 000	−47 000	−359 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 165 000	20 528 000	22 642 000	25 727 000
Total Current Assets	7 106 000	4 549 000	6 251 000	4 600 000
Total Assets	24 272 000	25 077 000	28 892 000	30 326 000
Total Retained Equity	12 017 000	15 233 000	15 372 000	15 495 000
Total Equity	12 098 000	15 333 000	15 472 000	15 595 000
Total Long-Term Debt	8 021 000	8 657 000	12 671 000	14 052 000
Total Current Debt	4 153 000	1 087 000	749 000	679 000
Total Equity and Debt	24 272 000	25 077 000	28 892 000	30 326 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 953 000	6 330 000	2 803 000	2 863 000
Other Income	0	0	52 000	104 000
Revenue	8 953 000	6 330 000	2 855 000	2 967 000
Cost of Goods Sold	2 585 000	2 638 000	333 000	745 000
Salary Costs	0	0	0	0
Depreciation	893 000	810 000	744 000	772 000
Impairment	0	0	0	0
Expenditure	5 400 000	5 453 000	2 509 000	3 011 000
Operating Profit	3 552 000	877 000	346 000	−44 000
Financial Income	48 000	3 000	5 000	18 000
Financial Costs	309 000	270 000	412 000	435 000
Financial Balance	−261 000	−267 000	−407 000	−417 000
Dividends	0	0	0	0
Net Income	2 567 000	476 000	−47 000	−359 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	17 000 000	20 258 000	22 462 000	25 637 000
Machinery and Plant Facilities	165 000	270 000	180 000	90 000
Fixtures	0	0	0	0
Total Tangible Assets	17 165 000	20 528 000	22 642 000	25 727 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 165 000	20 528 000	22 642 000	25 727 000
Stock	29 000	24 000	15 000	14 000
Total Investments	0	0	0	0
Cash, Bank	1 507 000	4 091 000	2 564 000	3 941 000
Total Current Assets	7 106 000	4 549 000	6 251 000	4 600 000
Total Assets	24 272 000	25 077 000	28 892 000	30 326 000
Total Equity	12 098 000	15 333 000	15 472 000	15 595 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 021 000	8 657 000	12 671 000	14 052 000
Creditors	391 000	155 000	337 000	453 000
Unpaid Taxes	0	49 000	0	92 000
Dividends	0	0	0	0
Other Current Debt	3 762 000	883 000	413 000	134 000
Total Current Debt	4 153 000	1 087 000	749 000	679 000
Total Equity and Debt	24 272 000	25 077 000	28 892 000	30 326 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,22 %	3,1 %	−0,3 %	−2,3 %
Debt-to-Equity Ratio	0,66	0,56	0,82	0,9
Operating Profit Margin	39,67 %	13,85 %	12,12 %	−1,48 %
Current Ratio	1,71	4,18	8,35	6,77
Quick Ratio	1,72	4,28	8,52	6,92
Equity Ratio	0,5	0,61	0,54	0,51
Gross Profit Margin	71,13 %	58,33 %	88,34 %	74,89 %