STORE BJØRNSTAD AS

1792 TISTEDAL

Finances

Share Ownership

Return on Equity

6,45 %

Current Ratio

3,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 031 000	5 366 000	3 298 000	1 680 000
Net Income	3 181 000	1 706 000	−1 042 000	−3 524 000
Total Assets	51 743 000	47 326 000	44 728 000	57 865 000
Total Equity	49 328 000	46 147 000	44 441 000	43 916 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 031 000	5 366 000	3 298 000	1 680 000
Expenditure	3 031 000	3 153 000	4 411 000	5 891 000
Operating Profit	4 000 000	2 214 000	−1 114 000	−4 212 000
Financial Income	80 000	2 000	0	0
Financial Costs	1 000	43 000	222 000	306 000
Financial Balance	79 000	−41 000	−222 000	−306 000
Earnings Before Tax	4 079 000	2 173 000	−1 336 000	−4 518 000
Tax	898 000	467 000	−294 000	−994 000
Net Income	3 181 000	1 706 000	−1 042 000	−3 524 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	44 174 000	44 342 000	33 902 000	34 286 000
Total Current Assets	7 569 000	2 984 000	10 826 000	23 578 000
Total Assets	51 743 000	47 326 000	44 728 000	57 865 000
Total Retained Equity	31 228 000	−12 683 000	−14 389 000	−13 348 000
Total Equity	49 328 000	46 147 000	44 441 000	43 916 000
Total Long-Term Debt	35 000	60 000	106 000	0
Total Current Debt	2 380 000	1 119 000	181 000	13 949 000
Total Equity and Debt	51 743 000	47 326 000	44 728 000	57 865 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 916 000	4 248 000	0	101 000
Other Income	1 115 000	1 118 000	3 298 000	1 579 000
Revenue	7 031 000	5 366 000	3 298 000	1 680 000
Cost of Goods Sold	403 000	1 014 000	554 000	657 000
Salary Costs	13 000	23 000	22 000	22 000
Depreciation	324 000	374 000	429 000	583 000
Impairment	0	0	0	0
Expenditure	3 031 000	3 153 000	4 411 000	5 891 000
Operating Profit	4 000 000	2 214 000	−1 114 000	−4 212 000
Financial Income	80 000	2 000	0	0
Financial Costs	1 000	43 000	222 000	306 000
Financial Balance	79 000	−41 000	−222 000	−306 000
Dividends	0	0	0	0
Net Income	3 181 000	1 706 000	−1 042 000	−3 524 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	42 000
Real Eastate	43 883 000	44 016 000	33 592 000	33 820 000
Machinery and Plant Facilities	103 000	0	111 000	179 000
Fixtures	138 000	199 000	199 000	245 000
Total Tangible Assets	44 124 000	44 215 000	33 902 000	34 245 000
Total Fiancial Fixed Assets	50 000	127 000	0	0
Total Fixed Assets	44 174 000	44 342 000	33 902 000	34 286 000
Stock	513 000	913 000	1 389 000	1 639 000
Total Investments	0	0	0	0
Cash, Bank	2 000	2 000	1 000	1 000
Total Current Assets	7 569 000	2 984 000	10 826 000	23 578 000
Total Assets	51 743 000	47 326 000	44 728 000	57 865 000
Total Equity	49 328 000	46 147 000	44 441 000	43 916 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	35 000	60 000	106 000	0
Creditors	116 000	26 000	169 000	945 000
Unpaid Taxes	1 281 000	425 000	10 000	2 000
Dividends	0	0	0	0
Other Current Debt	61 000	155 000	2 000	13 002 000
Total Current Debt	2 380 000	1 119 000	181 000	13 949 000
Total Equity and Debt	51 743 000	47 326 000	44 728 000	57 865 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,45 %	3,7 %	−2,34 %	−8,02 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	56,89 %	41,26 %	−33,78 %	−250,71 %
Current Ratio	3,18	2,67	59,81	1,69
Quick Ratio	4,05	14,49	−8,96	1,92
Equity Ratio	0,95	0,98	0,99	0,76
Gross Profit Margin	94,27 %	81,1 %	83,2 %	60,89 %