BJØRNAR AS

1639 GAMLE FREDRIKSTAD

Finances

Share Ownership

Return on Equity

42,75 %

Current Ratio

1,56

Debt-to-Equity Ratio

0,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 005 000	398 000	371 000	391 000
Net Income	610 000	132 000	88 000	98 000
Total Assets	2 784 000	3 121 000	3 146 000	3 150 000
Total Equity	1 427 000	1 517 000	1 485 000	1 397 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 005 000	398 000	371 000	391 000
Expenditure	197 000	186 000	210 000	196 000
Operating Profit	808 000	213 000	162 000	196 000
Financial Income	6 000	0	1 000	1 000
Financial Costs	31 000	44 000	50 000	70 000
Financial Balance	−25 000	−44 000	−49 000	−69 000
Earnings Before Tax	782 000	169 000	113 000	127 000
Tax	172 000	37 000	25 000	29 000
Net Income	610 000	132 000	88 000	98 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 290 000	2 869 000	2 902 000	2 935 000
Total Current Assets	1 494 000	252 000	244 000	215 000
Total Assets	2 784 000	3 121 000	3 146 000	3 150 000
Total Retained Equity	1 308 000	1 398 000	1 366 000	1 278 000
Total Equity	1 427 000	1 517 000	1 485 000	1 397 000
Total Long-Term Debt	402 000	1 479 000	1 556 000	1 635 000
Total Current Debt	955 000	125 000	105 000	118 000
Total Equity and Debt	2 784 000	3 121 000	3 146 000	3 150 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 005 000	398 000	371 000	391 000
Revenue	1 005 000	398 000	371 000	391 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	33 000	33 000	33 000	33 000
Impairment	0	0	0	0
Expenditure	197 000	186 000	210 000	196 000
Operating Profit	808 000	213 000	162 000	196 000
Financial Income	6 000	0	1 000	1 000
Financial Costs	31 000	44 000	50 000	70 000
Financial Balance	−25 000	−44 000	−49 000	−69 000
Dividends	700 000	100 000	0	60 000
Net Income	610 000	132 000	88 000	98 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 290 000	2 869 000	2 902 000	2 935 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 290 000	2 869 000	2 902 000	2 935 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 290 000	2 869 000	2 902 000	2 935 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 490 000	252 000	241 000	215 000
Total Current Assets	1 494 000	252 000	244 000	215 000
Total Assets	2 784 000	3 121 000	3 146 000	3 150 000
Total Equity	1 427 000	1 517 000	1 485 000	1 397 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	402 000	1 479 000	1 556 000	1 635 000
Creditors	0	0	0	0
Unpaid Taxes	72 000	65 000	59 000	63 000
Dividends	700 000	100 000	0	60 000
Other Current Debt	5 000	16 000	13 000	16 000
Total Current Debt	955 000	125 000	105 000	118 000
Total Equity and Debt	2 784 000	3 121 000	3 146 000	3 150 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,75 %	8,7 %	5,93 %	7,02 %
Debt-to-Equity Ratio	0,28	0,97	1,05	1,17
Operating Profit Margin	80,4 %	53,52 %	43,67 %	50,13 %
Current Ratio	1,56	2,02	2,32	1,82
Quick Ratio	1,56	2,02	2,32	1,82
Equity Ratio	0,51	0,49	0,47	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %