BJARRE E FEVANG AS

3050 MJØNDALEN

Finances

Return on Equity

12,76 %

Current Ratio

1,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 290 000	4 876 000	4 762 000	1 365 000
Net Income	2 989 000	4 730 000	4 630 000	995 000
Total Assets	26 050 000	29 299 000	26 258 000	23 619 000
Total Equity	23 422 000	26 962 000	24 231 000	22 601 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 290 000	4 876 000	4 762 000	1 365 000
Expenditure	310 000	131 000	119 000	420 000
Operating Profit	2 979 000	4 745 000	4 643 000	945 000
Financial Income	8 000	7 000	6 000	52 000
Financial Costs	4 000	4 000	0	0
Financial Balance	4 000	3 000	6 000	52 000
Earnings Before Tax	2 983 000	4 747 000	4 649 000	996 000
Tax	−6 000	17 000	19 000	1 000
Net Income	2 989 000	4 730 000	4 630 000	995 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 285 000	21 905 000	22 062 000	22 300 000
Total Current Assets	3 766 000	7 394 000	4 196 000	1 319 000
Total Assets	26 050 000	29 299 000	26 258 000	23 619 000
Total Retained Equity	22 464 000	26 862 000	24 131 000	22 501 000
Total Equity	23 422 000	26 962 000	24 231 000	22 601 000
Total Long-Term Debt	23 000	333 000	20 000	8 000
Total Current Debt	2 606 000	2 004 000	2 008 000	1 010 000
Total Equity and Debt	26 050 000	29 299 000	26 258 000	23 619 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 290 000	4 876 000	4 762 000	1 365 000
Revenue	3 290 000	4 876 000	4 762 000	1 365 000
Cost of Goods Sold	0	0	0	0
Salary Costs	46 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	310 000	131 000	119 000	420 000
Operating Profit	2 979 000	4 745 000	4 643 000	945 000
Financial Income	8 000	7 000	6 000	52 000
Financial Costs	4 000	4 000	0	0
Financial Balance	4 000	3 000	6 000	52 000
Dividends	3 511 000	2 000 000	3 000 000	1 000 000
Net Income	2 989 000	4 730 000	4 630 000	995 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	22 285 000	21 905 000	22 062 000	22 300 000
Total Fixed Assets	22 285 000	21 905 000	22 062 000	22 300 000
Stock	0	0	0	0
Total Investments	0	2 018 000	0	0
Cash, Bank	196 000	14 000	1 035 000	29 000
Total Current Assets	3 766 000	7 394 000	4 196 000	1 319 000
Total Assets	26 050 000	29 299 000	26 258 000	23 619 000
Total Equity	23 422 000	26 962 000	24 231 000	22 601 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	23 000	333 000	20 000	8 000
Creditors	36 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	3 511 000	2 000 000	3 000 000	1 000 000
Other Current Debt	66 000	1 000	0	0
Total Current Debt	2 606 000	2 004 000	2 008 000	1 010 000
Total Equity and Debt	26 050 000	29 299 000	26 258 000	23 619 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,76 %	17,54 %	19,11 %	4,4 %
Debt-to-Equity Ratio	0	0,01	0	0
Operating Profit Margin	90,55 %	97,31 %	97,5 %	69,23 %
Current Ratio	1,45	3,69	2,09	1,31
Quick Ratio	1,45	3,69	2,09	1,31
Equity Ratio	0,9	0,92	0,92	0,96
Gross Profit Margin	100 %	100 %	100 %	100 %