STANGESKOVENE BJERKE AS

2032 MAURA

Finances

Share Ownership

Return on Equity

18,74 %

Current Ratio

2,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	97 822 000	104 728 000	84 257 000	77 384 000
Net Income	5 102 000	7 603 000	4 012 000	1 740 000
Total Assets	39 387 000	38 749 000	35 259 000	36 647 000
Total Equity	27 231 000	23 629 000	18 026 000	16 015 000

Income (NOK)	2022	2021	2020	2019
Revenue	97 822 000	104 728 000	84 257 000	77 384 000
Expenditure	91 150 000	94 908 000	78 940 000	74 830 000
Operating Profit	6 672 000	9 820 000	5 318 000	2 555 000
Financial Income	74 000	78 000	86 000	103 000
Financial Costs	120 000	145 000	258 000	426 000
Financial Balance	−46 000	−67 000	−172 000	−323 000
Earnings Before Tax	6 626 000	9 753 000	5 146 000	2 232 000
Tax	1 524 000	2 150 000	1 134 000	492 000
Net Income	5 102 000	7 603 000	4 012 000	1 740 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 933 000	15 912 000	16 575 000	16 939 000
Total Current Assets	24 455 000	22 837 000	18 684 000	19 708 000
Total Assets	39 387 000	38 749 000	35 259 000	36 647 000
Total Retained Equity	25 721 000	22 119 000	16 516 000	14 505 000
Total Equity	27 231 000	23 629 000	18 026 000	16 015 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	12 156 000	15 120 000	17 232 000	20 633 000
Total Equity and Debt	39 387 000	38 749 000	35 259 000	36 647 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	97 578 000	104 656 000	84 103 000	77 230 000
Other Income	244 000	72 000	154 000	154 000
Revenue	97 822 000	104 728 000	84 257 000	77 384 000
Cost of Goods Sold	70 586 000	75 580 000	60 379 000	56 547 000
Salary Costs	11 995 000	12 015 000	11 085 000	10 234 000
Depreciation	1 262 000	1 193 000	1 137 000	1 183 000
Impairment	0	0	0	0
Expenditure	91 150 000	94 908 000	78 940 000	74 830 000
Operating Profit	6 672 000	9 820 000	5 318 000	2 555 000
Financial Income	74 000	78 000	86 000	103 000
Financial Costs	120 000	145 000	258 000	426 000
Financial Balance	−46 000	−67 000	−172 000	−323 000
Dividends	1 500 000	2 000 000	2 000 000	0
Net Income	5 102 000	7 603 000	4 012 000	1 740 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 052 000	770 000	724 000	597 000
Real Eastate	12 152 000	12 883 000	13 616 000	14 286 000
Machinery and Plant Facilities	944 000	1 227 000	952 000	644 000
Fixtures	785 000	1 033 000	1 284 000	1 412 000
Total Tangible Assets	13 881 000	15 143 000	15 851 000	16 342 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 933 000	15 912 000	16 575 000	16 939 000
Stock	9 544 000	9 566 000	8 103 000	8 028 000
Total Investments	0	0	0	0
Cash, Bank	31 000	33 000	30 000	335 000
Total Current Assets	24 455 000	22 837 000	18 684 000	19 708 000
Total Assets	39 387 000	38 749 000	35 259 000	36 647 000
Total Equity	27 231 000	23 629 000	18 026 000	16 015 000
Short-Term Group Debt	2 776 000	2 351 000	10 343 000	14 316 000
Total Long-Term Debt	0	0	0	0
Creditors	1 386 000	3 689 000	929 000	1 475 000
Unpaid Taxes	1 509 000	1 922 000	1 567 000	1 482 000
Dividends	1 500 000	2 000 000	2 000 000	0
Other Current Debt	3 178 000	2 961 000	2 131 000	2 481 000
Total Current Debt	12 156 000	15 120 000	17 232 000	20 633 000
Total Equity and Debt	39 387 000	38 749 000	35 259 000	36 647 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,74 %	32,18 %	22,26 %	10,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,82 %	9,38 %	6,31 %	3,3 %
Current Ratio	2,01	1,51	1,08	0,96
Quick Ratio	9,36	4,11	2,05	1,56
Equity Ratio	0,69	0,61	0,51	0,44
Gross Profit Margin	27,84 %	27,83 %	28,34 %	26,93 %