BJØRN SKUGGEVIK AS

4790 LILLESAND

Finances

Return on Equity

22,46 %

Current Ratio

11,91

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 237 000	1 560 000	2 664 000	2 684 000
Net Income	1 005 000	527 000	528 000	597 000
Total Assets	4 912 000	4 132 000	3 479 000	3 173 000
Total Equity	4 474 000	3 469 000	2 943 000	2 414 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 237 000	1 560 000	2 664 000	2 684 000
Expenditure	954 000	886 000	1 983 000	1 909 000
Operating Profit	1 283 000	674 000	679 000	774 000
Financial Income	6 000	2 000	1 000	1 000
Financial Costs	0	1 000	2 000	16 000
Financial Balance	6 000	1 000	−1 000	−15 000
Earnings Before Tax	1 288 000	675 000	678 000	760 000
Tax	283 000	148 000	149 000	163 000
Net Income	1 005 000	527 000	528 000	597 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 041 000	3 211 000	3 132 000	2 048 000
Total Current Assets	1 870 000	921 000	346 000	1 125 000
Total Assets	4 912 000	4 132 000	3 479 000	3 173 000
Total Retained Equity	4 374 000	3 369 000	2 843 000	2 314 000
Total Equity	4 474 000	3 469 000	2 943 000	2 414 000
Total Long-Term Debt	281 000	262 000	63 000	340 000
Total Current Debt	157 000	400 000	474 000	419 000
Total Equity and Debt	4 912 000	4 132 000	3 479 000	3 173 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	764 000	1 526 000	2 598 000	2 389 000
Other Income	1 473 000	34 000	66 000	295 000
Revenue	2 237 000	1 560 000	2 664 000	2 684 000
Cost of Goods Sold	34 000	118 000	98 000	500 000
Salary Costs	532 000	422 000	1 608 000	1 075 000
Depreciation	165 000	157 000	99 000	151 000
Impairment	0	0	0	0
Expenditure	954 000	886 000	1 983 000	1 909 000
Operating Profit	1 283 000	674 000	679 000	774 000
Financial Income	6 000	2 000	1 000	1 000
Financial Costs	0	1 000	2 000	16 000
Financial Balance	6 000	1 000	−1 000	−15 000
Dividends	0	0	0	0
Net Income	1 005 000	527 000	528 000	597 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 606 000	2 715 000	2 828 000	1 335 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	200 000	226 000	250 000	659 000
Total Tangible Assets	2 991 000	3 156 000	3 078 000	1 994 000
Total Fiancial Fixed Assets	50 000	54 000	54 000	54 000
Total Fixed Assets	3 041 000	3 211 000	3 132 000	2 048 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 246 000	795 000	224 000	974 000
Total Current Assets	1 870 000	921 000	346 000	1 125 000
Total Assets	4 912 000	4 132 000	3 479 000	3 173 000
Total Equity	4 474 000	3 469 000	2 943 000	2 414 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	281 000	262 000	63 000	340 000
Creditors	1 000	0	2 000	8 000
Unpaid Taxes	6 000	97 000	138 000	213 000
Dividends	0	0	0	0
Other Current Debt	85 000	154 000	191 000	92 000
Total Current Debt	157 000	400 000	474 000	419 000
Total Equity and Debt	4 912 000	4 132 000	3 479 000	3 173 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,46 %	15,19 %	17,94 %	24,73 %
Debt-to-Equity Ratio	0,06	0,08	0,02	0,14
Operating Profit Margin	57,35 %	43,21 %	25,49 %	28,84 %
Current Ratio	11,91	2,3	0,73	2,68
Quick Ratio	11,91	2,3	0,73	2,68
Equity Ratio	0,91	0,84	0,85	0,76
Gross Profit Margin	98,48 %	92,44 %	96,32 %	81,37 %