BJØRNSONHUSET AS

6419 MOLDE

Finances

Return on Equity

3,49 %

Current Ratio

44,35

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 994 000	1 444 000	958 000	1 918 000
Net Income	830 000	412 000	−10 000	644 000
Total Assets	28 238 000	28 107 000	29 421 000	29 018 000
Total Equity	23 811 000	22 981 000	22 569 000	22 579 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 994 000	1 444 000	958 000	1 918 000
Expenditure	826 000	801 000	819 000	876 000
Operating Profit	1 169 000	643 000	139 000	1 042 000
Financial Income	60 000	2 000	10 000	29 000
Financial Costs	164 000	117 000	162 000	245 000
Financial Balance	−104 000	−115 000	−152 000	−216 000
Earnings Before Tax	1 065 000	528 000	−13 000	826 000
Tax	234 000	116 000	−3 000	182 000
Net Income	830 000	412 000	−10 000	644 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 271 000	24 196 000	25 002 000	25 689 000
Total Current Assets	4 967 000	3 911 000	4 419 000	3 329 000
Total Assets	28 238 000	28 107 000	29 421 000	29 018 000
Total Retained Equity	1 954 000	1 123 000	712 000	722 000
Total Equity	23 811 000	22 981 000	22 569 000	22 579 000
Total Long-Term Debt	4 315 000	4 993 000	5 651 000	6 309 000
Total Current Debt	112 000	133 000	1 200 000	130 000
Total Equity and Debt	28 238 000	28 107 000	29 421 000	29 018 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 994 000	1 444 000	958 000	1 894 000
Other Income	0	0	0	23 000
Revenue	1 994 000	1 444 000	958 000	1 918 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	690 000	690 000	690 000	690 000
Impairment	0	0	0	0
Expenditure	826 000	801 000	819 000	876 000
Operating Profit	1 169 000	643 000	139 000	1 042 000
Financial Income	60 000	2 000	10 000	29 000
Financial Costs	164 000	117 000	162 000	245 000
Financial Balance	−104 000	−115 000	−152 000	−216 000
Dividends	0	0	0	0
Net Income	830 000	412 000	−10 000	644 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	221 000	455 000	571 000	568 000
Real Eastate	21 470 000	22 160 000	22 850 000	23 540 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 550 000	1 550 000	1 550 000	1 550 000
Total Tangible Assets	23 020 000	23 710 000	24 400 000	25 090 000
Total Fiancial Fixed Assets	31 000	31 000	31 000	31 000
Total Fixed Assets	23 271 000	24 196 000	25 002 000	25 689 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 950 000	3 880 000	4 251 000	3 322 000
Total Current Assets	4 967 000	3 911 000	4 419 000	3 329 000
Total Assets	28 238 000	28 107 000	29 421 000	29 018 000
Total Equity	23 811 000	22 981 000	22 569 000	22 579 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 315 000	4 993 000	5 651 000	6 309 000
Creditors	3 000	52 000	2 000	25 000
Unpaid Taxes	84 000	80 000	0	74 000
Dividends	0	0	0	0
Other Current Debt	25 000	1 000	1 198 000	31 000
Total Current Debt	112 000	133 000	1 200 000	130 000
Total Equity and Debt	28 238 000	28 107 000	29 421 000	29 018 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,49 %	1,79 %	−0,04 %	2,85 %
Debt-to-Equity Ratio	0,18	0,22	0,25	0,28
Operating Profit Margin	58,63 %	44,53 %	14,51 %	54,33 %
Current Ratio	44,35	29,41	3,68	25,61
Quick Ratio	44,35	29,41	3,68	25,61
Equity Ratio	0,84	0,82	0,77	0,78
Gross Profit Margin	100 %	100 %	100 %	100 %