SAMEIET BJORLIGARD

2669 BJORLI

Finances

Share Ownership

Return on Equity

26,19 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	535 000	530 000	530 000	473 000
Net Income	66 000	13 000	−6 000	42 000
Total Assets	288 000	254 000	217 000	215 000
Total Equity	252 000	186 000	173 000	180 000

Income (NOK)	2021	2020	2019	2018
Revenue	535 000	530 000	530 000	473 000
Expenditure	481 000	529 000	549 000	443 000
Operating Profit	54 000	0	−18 000	30 000
Financial Income	12 000	12 000	12 000	11 000
Financial Costs	0	0	0	0
Financial Balance	12 000	12 000	12 000	11 000
Earnings Before Tax	66 000	13 000	−6 000	42 000
Tax	0	0	0	0
Net Income	66 000	13 000	−6 000	42 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	0	0	0	0
Total Current Assets	288 000	254 000	217 000	215 000
Total Assets	288 000	254 000	217 000	215 000
Total Retained Equity	252 000	186 000	173 000	180 000
Total Equity	252 000	186 000	173 000	180 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	36 000	68 000	43 000	35 000
Total Equity and Debt	288 000	254 000	217 000	215 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	0	0	0	0
Other Income	535 000	530 000	530 000	473 000
Revenue	535 000	530 000	530 000	473 000
Cost of Goods Sold	0	0	0	0
Salary Costs	38 000	55 000	59 000	86 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	481 000	529 000	549 000	443 000
Operating Profit	54 000	0	−18 000	30 000
Financial Income	12 000	12 000	12 000	11 000
Financial Costs	0	0	0	0
Financial Balance	12 000	12 000	12 000	11 000
Dividends	0	0	0	0
Net Income	66 000	13 000	−6 000	42 000

Balance details (NOK)	2021	2020	2019	2018
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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	238 000	222 000	174 000	184 000
Total Current Assets	288 000	254 000	217 000	215 000
Total Assets	288 000	254 000	217 000	215 000
Total Equity	252 000	186 000	173 000	180 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	33 000	58 000	19 000	19 000
Unpaid Taxes	0	2 000	3 000	4 000
Dividends	0	0	0	0
Other Current Debt	3 000	8 000	22 000	12 000
Total Current Debt	36 000	68 000	43 000	35 000
Total Equity and Debt	288 000	254 000	217 000	215 000

Financial indicators	2021	2020	2019	2018
Return on Equity	26,19 %	6,99 %	−3,47 %	23,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,09 %	0 %	−3,4 %	6,34 %
Current Ratio	8	3,74	5,05	6,14
Quick Ratio	8	3,74	5,05	6,14
Equity Ratio	0,88	0,73	0,8	0,84
Gross Profit Margin	100 %	100 %	100 %	100 %