BJØRNSON AS

4313 SANDNES

Finances

Share Ownership

Return on Equity

44,17 %

Current Ratio

1,24

Debt-to-Equity Ratio

0,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	26 139 000	20 331 000	14 240 000	16 196 000
Net Income	1 285 000	675 000	405 000	634 000
Total Assets	11 135 000	11 976 000	10 084 000	6 346 000
Total Equity	2 909 000	3 823 000	3 749 000	3 543 000

Income (NOK)	2022	2021	2020	2019
Revenue	26 139 000	20 331 000	14 240 000	16 196 000
Expenditure	24 344 000	19 341 000	13 717 000	15 457 000
Operating Profit	1 795 000	990 000	523 000	738 000
Financial Income	11 000	11 000	8 000	7 000
Financial Costs	90 000	101 000	84 000	9 000
Financial Balance	−79 000	−90 000	−76 000	−2 000
Earnings Before Tax	1 716 000	900 000	447 000	737 000
Tax	431 000	225 000	42 000	102 000
Net Income	1 285 000	675 000	405 000	634 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 273 000	2 706 000	2 619 000	2 037 000
Total Current Assets	8 862 000	9 269 000	7 465 000	4 309 000
Total Assets	11 135 000	11 976 000	10 084 000	6 346 000
Total Retained Equity	2 733 000	3 647 000	3 573 000	3 367 000
Total Equity	2 909 000	3 823 000	3 749 000	3 543 000
Total Long-Term Debt	1 096 000	2 783 000	3 000 000	0
Total Current Debt	7 130 000	5 370 000	3 336 000	2 803 000
Total Equity and Debt	11 135 000	11 976 000	10 084 000	6 346 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 993 000	20 331 000	14 240 000	16 180 000
Other Income	146 000	0	0	16 000
Revenue	26 139 000	20 331 000	14 240 000	16 196 000
Cost of Goods Sold	5 110 000	4 407 000	2 625 000	3 407 000
Salary Costs	13 718 000	11 287 000	7 761 000	8 756 000
Depreciation	742 000	691 000	578 000	355 000
Impairment	0	0	0	0
Expenditure	24 344 000	19 341 000	13 717 000	15 457 000
Operating Profit	1 795 000	990 000	523 000	738 000
Financial Income	11 000	11 000	8 000	7 000
Financial Costs	90 000	101 000	84 000	9 000
Financial Balance	−79 000	−90 000	−76 000	−2 000
Dividends	0	0	200 000	115 000
Net Income	1 285 000	675 000	405 000	634 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	1 159 000	1 559 000	1 743 000	1 148 000
Total Intangible Assets	1 448 000	1 868 000	2 072 000	1 454 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	404 000	417 000	126 000	162 000
Total Tangible Assets	404 000	417 000	126 000	162 000
Total Fiancial Fixed Assets	421 000	421 000	421 000	421 000
Total Fixed Assets	2 273 000	2 706 000	2 619 000	2 037 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 797 000	6 059 000	4 848 000	1 975 000
Total Current Assets	8 862 000	9 269 000	7 465 000	4 309 000
Total Assets	11 135 000	11 976 000	10 084 000	6 346 000
Total Equity	2 909 000	3 823 000	3 749 000	3 543 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 096 000	2 783 000	3 000 000	0
Creditors	1 000 000	1 221 000	886 000	608 000
Unpaid Taxes	1 732 000	1 441 000	1 033 000	888 000
Dividends	0	0	200 000	115 000
Other Current Debt	2 788 000	1 902 000	1 217 000	1 191 000
Total Current Debt	7 130 000	5 370 000	3 336 000	2 803 000
Total Equity and Debt	11 135 000	11 976 000	10 084 000	6 346 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,17 %	17,66 %	10,8 %	17,89 %
Debt-to-Equity Ratio	0,38	0,73	0,8	0
Operating Profit Margin	6,87 %	4,87 %	3,67 %	4,56 %
Current Ratio	1,24	1,73	2,24	1,54
Quick Ratio	1,24	1,73	2,24	1,54
Equity Ratio	0,26	0,32	0,37	0,56
Gross Profit Margin	80,45 %	78,32 %	81,57 %	78,96 %