BJERKE EIENDOM AS

1390 VOLLEN

Finances

Return on Equity

1,62 %

Current Ratio

6,28

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	407 000	626 000	608 000	73 000
Net Income	455 000	10 911 000	−34 000	13 509 000
Total Assets	33 180 000	34 453 000	24 567 000	21 392 000
Total Equity	28 156 000	28 701 000	19 290 000	20 324 000

Income (NOK)	2022	2021	2020	2019
Revenue	407 000	626 000	608 000	73 000
Expenditure	1 178 000	834 000	663 000	988 000
Operating Profit	−771 000	−208 000	−55 000	−916 000
Financial Income	2 735 000	4 462 000	160 000	20 849 000
Financial Costs	1 509 000	−6 657 000	139 000	6 424 000
Financial Balance	1 226 000	11 119 000	21 000	14 425 000
Earnings Before Tax	455 000	10 911 000	−34 000	13 509 000
Tax	0	0	0	0
Net Income	455 000	10 911 000	−34 000	13 509 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 869 000	23 597 000	16 427 000	5 784 000
Total Current Assets	7 311 000	10 856 000	8 140 000	15 607 000
Total Assets	33 180 000	34 453 000	24 567 000	21 392 000
Total Retained Equity	28 056 000	28 601 000	19 190 000	20 224 000
Total Equity	28 156 000	28 701 000	19 290 000	20 324 000
Total Long-Term Debt	3 860 000	4 052 000	4 159 000	0
Total Current Debt	1 164 000	1 699 000	1 118 000	1 068 000
Total Equity and Debt	33 180 000	34 453 000	24 567 000	21 392 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	162 000	278 000	418 000	57 000
Other Income	245 000	348 000	191 000	16 000
Revenue	407 000	626 000	608 000	73 000
Cost of Goods Sold	17 000	6 000	29 000	26 000
Salary Costs	552 000	398 000	81 000	34 000
Depreciation	143 000	149 000	232 000	170 000
Impairment	0	0	0	0
Expenditure	1 178 000	834 000	663 000	988 000
Operating Profit	−771 000	−208 000	−55 000	−916 000
Financial Income	2 735 000	4 462 000	160 000	20 849 000
Financial Costs	1 509 000	−6 657 000	139 000	6 424 000
Financial Balance	1 226 000	11 119 000	21 000	14 425 000
Dividends	1 000 000	1 500 000	1 000 000	1 000 000
Net Income	455 000	10 911 000	−34 000	13 509 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 536 000	5 536 000	5 536 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 215 000	1 358 000	1 953 000	694 000
Total Tangible Assets	6 751 000	6 894 000	7 489 000	694 000
Total Fiancial Fixed Assets	19 117 000	16 702 000	8 938 000	5 090 000
Total Fixed Assets	25 869 000	23 597 000	16 427 000	5 784 000
Stock	0	0	0	0
Total Investments	2 032 000	7 079 000	2 149 000	2 047 000
Cash, Bank	1 999 000	3 518 000	3 947 000	13 446 000
Total Current Assets	7 311 000	10 856 000	8 140 000	15 607 000
Total Assets	33 180 000	34 453 000	24 567 000	21 392 000
Total Equity	28 156 000	28 701 000	19 290 000	20 324 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 860 000	4 052 000	4 159 000	0
Creditors	14 000	25 000	42 000	45 000
Unpaid Taxes	75 000	137 000	64 000	13 000
Dividends	1 000 000	1 500 000	1 000 000	1 000 000
Other Current Debt	75 000	37 000	12 000	9 000
Total Current Debt	1 164 000	1 699 000	1 118 000	1 068 000
Total Equity and Debt	33 180 000	34 453 000	24 567 000	21 392 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,62 %	38,02 %	−0,18 %	66,47 %
Debt-to-Equity Ratio	0,14	0,14	0,22	0
Operating Profit Margin	−189,43 %	−33,23 %	−9,05 %	−1 254,79 %
Current Ratio	6,28	6,39	7,28	14,61
Quick Ratio	6,28	6,39	7,28	14,61
Equity Ratio	0,85	0,83	0,79	0,95
Gross Profit Margin	95,82 %	99,04 %	95,23 %	64,38 %