BIRKELAND STILASUTLEIE AS

5366 MISJE

Finances

Share Ownership

Return on Equity

69,64 %

Current Ratio

1,52

Debt-to-Equity Ratio

0,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 768 000	5 053 000	3 615 000	1 955 000
Net Income	936 000	699 000	55 000	−116 000
Total Assets	3 014 000	1 299 000	647 000	381 000
Total Equity	1 344 000	408 000	−291 000	−346 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 768 000	5 053 000	3 615 000	1 955 000
Expenditure	4 569 000	4 282 000	3 545 000	2 053 000
Operating Profit	1 199 000	772 000	71 000	−97 000
Financial Income	0	0	0	0
Financial Costs	14 000	12 000	16 000	19 000
Financial Balance	−14 000	−12 000	−16 000	−19 000
Earnings Before Tax	1 185 000	761 000	55 000	−116 000
Tax	250 000	61 000	0	0
Net Income	936 000	699 000	55 000	−116 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 292 000	399 000	197 000	68 000
Total Current Assets	1 723 000	899 000	450 000	313 000
Total Assets	3 014 000	1 299 000	647 000	381 000
Total Retained Equity	1 244 000	308 000	−391 000	−446 000
Total Equity	1 344 000	408 000	−291 000	−346 000
Total Long-Term Debt	534 000	0	12 000	56 000
Total Current Debt	1 137 000	891 000	925 000	671 000
Total Equity and Debt	3 014 000	1 299 000	647 000	381 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 728 000	5 053 000	3 615 000	1 955 000
Other Income	40 000	0	0	0
Revenue	5 768 000	5 053 000	3 615 000	1 955 000
Cost of Goods Sold	78 000	16 000	25 000	11 000
Salary Costs	3 193 000	2 814 000	2 774 000	1 491 000
Depreciation	111 000	50 000	27 000	30 000
Impairment	0	0	0	0
Expenditure	4 569 000	4 282 000	3 545 000	2 053 000
Operating Profit	1 199 000	772 000	71 000	−97 000
Financial Income	0	0	0	0
Financial Costs	14 000	12 000	16 000	19 000
Financial Balance	−14 000	−12 000	−16 000	−19 000
Dividends	0	0	0	0
Net Income	936 000	699 000	55 000	−116 000

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	1 292 000	399 000	197 000	68 000
Total Tangible Assets	1 292 000	399 000	197 000	68 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 292 000	399 000	197 000	68 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 195 000	53 000	53 000	1 000
Total Current Assets	1 723 000	899 000	450 000	313 000
Total Assets	3 014 000	1 299 000	647 000	381 000
Total Equity	1 344 000	408 000	−291 000	−346 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	534 000	0	12 000	56 000
Creditors	80 000	91 000	61 000	33 000
Unpaid Taxes	409 000	389 000	356 000	197 000
Dividends	0	0	0	0
Other Current Debt	438 000	350 000	315 000	201 000
Total Current Debt	1 137 000	891 000	925 000	671 000
Total Equity and Debt	3 014 000	1 299 000	647 000	381 000

Financial indicators	2022	2021	2020	2019
Return on Equity	69,64 %	171,32 %	−18,9 %	33,53 %
Debt-to-Equity Ratio	0,4	0	−0,04	−0,16
Operating Profit Margin	20,79 %	15,28 %	1,96 %	−4,96 %
Current Ratio	1,52	1,01	0,49	0,47
Quick Ratio	1,52	1,01	0,49	0,47
Equity Ratio	0,45	0,31	−0,45	−0,91
Gross Profit Margin	98,65 %	99,68 %	99,31 %	99,44 %