BJUGN BILOPPHUGGERI AS

7160 BJUGN

Finances

Share Ownership

Return on Equity

15,31 %

Current Ratio

10,89

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 677 000	9 060 000	3 143 000	2 123 000
Net Income	1 411 000	2 888 000	1 322 000	244 000
Total Assets	10 011 000	9 131 000	5 891 000	4 255 000
Total Equity	9 217 000	7 805 000	4 918 000	3 595 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 677 000	9 060 000	3 143 000	2 123 000
Expenditure	2 954 000	5 366 000	1 420 000	1 789 000
Operating Profit	1 723 000	3 694 000	1 722 000	334 000
Financial Income	95 000	20 000	1 000	1 000
Financial Costs	8 000	11 000	16 000	20 000
Financial Balance	87 000	9 000	−15 000	−19 000
Earnings Before Tax	1 810 000	3 702 000	1 707 000	314 000
Tax	399 000	815 000	385 000	71 000
Net Income	1 411 000	2 888 000	1 322 000	244 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 353 000	1 685 000	1 692 000	2 185 000
Total Current Assets	8 658 000	7 446 000	4 200 000	2 070 000
Total Assets	10 011 000	9 131 000	5 891 000	4 255 000
Total Retained Equity	9 117 000	7 705 000	4 818 000	3 495 000
Total Equity	9 217 000	7 805 000	4 918 000	3 595 000
Total Long-Term Debt	0	0	123 000	205 000
Total Current Debt	795 000	1 326 000	851 000	455 000
Total Equity and Debt	10 011 000	9 131 000	5 891 000	4 255 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 677 000	9 013 000	3 143 000	2 123 000
Other Income	0	47 000	0	0
Revenue	4 677 000	9 060 000	3 143 000	2 123 000
Cost of Goods Sold	446 000	3 019 000	−1 634 000	−291 000
Salary Costs	1 224 000	1 186 000	1 124 000	877 000
Depreciation	345 000	54 000	659 000	315 000
Impairment	0	0	0	0
Expenditure	2 954 000	5 366 000	1 420 000	1 789 000
Operating Profit	1 723 000	3 694 000	1 722 000	334 000
Financial Income	95 000	20 000	1 000	1 000
Financial Costs	8 000	11 000	16 000	20 000
Financial Balance	87 000	9 000	−15 000	−19 000
Dividends	0	0	0	0
Net Income	1 411 000	2 888 000	1 322 000	244 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	88 000	75 000	123 000	34 000
Real Eastate	514 000	588 000	673 000	747 000
Machinery and Plant Facilities	600 000	787 000	886 000	1 027 000
Fixtures	152 000	235 000	10 000	377 000
Total Tangible Assets	1 265 000	1 610 000	1 569 000	2 151 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 353 000	1 685 000	1 692 000	2 185 000
Stock	674 000	800 000	3 144 000	1 090 000
Total Investments	12 000	12 000	12 000	12 000
Cash, Bank	7 846 000	6 383 000	653 000	899 000
Total Current Assets	8 658 000	7 446 000	4 200 000	2 070 000
Total Assets	10 011 000	9 131 000	5 891 000	4 255 000
Total Equity	9 217 000	7 805 000	4 918 000	3 595 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	123 000	205 000
Creditors	−63 000	118 000	55 000	91 000
Unpaid Taxes	158 000	161 000	118 000	153 000
Dividends	0	0	0	0
Other Current Debt	288 000	280 000	205 000	151 000
Total Current Debt	795 000	1 326 000	851 000	455 000
Total Equity and Debt	10 011 000	9 131 000	5 891 000	4 255 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,31 %	37 %	26,88 %	6,79 %
Debt-to-Equity Ratio	0	0	0,03	0,06
Operating Profit Margin	36,84 %	40,77 %	54,79 %	15,73 %
Current Ratio	10,89	5,62	4,94	4,55
Quick Ratio	71,55	14,16	−1,83	−3,26
Equity Ratio	0,92	0,85	0,83	0,84
Gross Profit Margin	90,46 %	66,68 %	151,99 %	113,71 %