BJØRNSGARD AS

0758 OSLO

Finances

Share Ownership

Return on Equity

8,45 %

Current Ratio

0,12

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	129 000	98 000	224 000	283 000
Net Income	−712 000	−1 059 000	−199 000	−570 000
Total Assets	1 249 000	251 000	134 000	147 000
Total Equity	−8 424 000	−7 711 000	−6 652 000	−6 453 000

Income (NOK)	2022	2021	2020	2019
Revenue	129 000	98 000	224 000	283 000
Expenditure	841 000	1 157 000	424 000	853 000
Operating Profit	−712 000	−1 059 000	−199 000	−570 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−712 000	−1 059 000	−199 000	−570 000
Tax	0	0	0	0
Net Income	−712 000	−1 059 000	−199 000	−570 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 000	50 000	50 000	50 000
Total Current Assets	1 199 000	201 000	84 000	97 000
Total Assets	1 249 000	251 000	134 000	147 000
Total Retained Equity	−8 574 000	−7 861 000	−6 802 000	−6 603 000
Total Equity	−8 424 000	−7 711 000	−6 652 000	−6 453 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	9 673 000	7 963 000	6 786 000	6 600 000
Total Equity and Debt	1 249 000	251 000	134 000	147 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	117 000	98 000	224 000	256 000
Other Income	12 000	0	0	28 000
Revenue	129 000	98 000	224 000	283 000
Cost of Goods Sold	0	43 000	22 000	33 000
Salary Costs	257 000	216 000	247 000	275 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	841 000	1 157 000	424 000	853 000
Operating Profit	−712 000	−1 059 000	−199 000	−570 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−712 000	−1 059 000	−199 000	−570 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	50 000	50 000	50 000	50 000
Total Fixed Assets	50 000	50 000	50 000	50 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	127 000	74 000	96 000
Total Current Assets	1 199 000	201 000	84 000	97 000
Total Assets	1 249 000	251 000	134 000	147 000
Total Equity	−8 424 000	−7 711 000	−6 652 000	−6 453 000
Short-Term Group Debt	0	7 892 000	6 135 000	5 925 000
Total Long-Term Debt	0	0	0	0
Creditors	10 000	13 000	3 000	22 000
Unpaid Taxes	19 000	8 000	15 000	16 000
Dividends	0	0	0	0
Other Current Debt	636 000	50 000	634 000	637 000
Total Current Debt	9 673 000	7 963 000	6 786 000	6 600 000
Total Equity and Debt	1 249 000	251 000	134 000	147 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,45 %	13,73 %	2,99 %	8,83 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−551,94 %	−1 080,61 %	−88,84 %	−201,41 %
Current Ratio	0,12	0,03	0,01	0,01
Quick Ratio	0,12	0,03	0,01	0,01
Equity Ratio	−6,74	−30,72	−49,64	−43,9
Gross Profit Margin	100 %	56,12 %	90,18 %	88,34 %