BJERKE DANNEVIGSVEIEN AS

0162 OSLO

Finances

Share Ownership

Return on Equity

218,91 %

Current Ratio

0,16

Debt-to-Equity Ratio

4,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 550 000	4 460 000	4 373 000	4 256 000
Net Income	2 003 000	2 114 000	2 358 000	2 430 000
Total Assets	8 822 000	9 023 000	7 707 000	7 320 000
Total Equity	915 000	936 000	894 000	935 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 550 000	4 460 000	4 373 000	4 256 000
Expenditure	1 876 000	1 698 000	1 293 000	1 071 000
Operating Profit	2 673 000	2 762 000	3 080 000	3 186 000
Financial Income	4 000	10 000	14 000	29 000
Financial Costs	110 000	62 000	71 000	101 000
Financial Balance	−106 000	−52 000	−57 000	−72 000
Earnings Before Tax	2 568 000	2 710 000	3 023 000	3 115 000
Tax	565 000	596 000	665 000	685 000
Net Income	2 003 000	2 114 000	2 358 000	2 430 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 282 000	8 330 000	6 187 000	6 196 000
Total Current Assets	540 000	693 000	1 519 000	1 124 000
Total Assets	8 822 000	9 023 000	7 707 000	7 320 000
Total Retained Equity	575 000	597 000	555 000	595 000
Total Equity	915 000	936 000	894 000	935 000
Total Long-Term Debt	4 549 000	2 832 000	3 189 000	2 982 000
Total Current Debt	3 358 000	5 254 000	3 623 000	3 403 000
Total Equity and Debt	8 822 000	9 023 000	7 707 000	7 320 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 550 000	4 460 000	4 373 000	4 256 000
Revenue	4 550 000	4 460 000	4 373 000	4 256 000
Cost of Goods Sold	1 109 000	1 142 000	725 000	476 000
Salary Costs	0	0	0	0
Depreciation	47 000	8 000	8 000	9 000
Impairment	0	0	0	0
Expenditure	1 876 000	1 698 000	1 293 000	1 071 000
Operating Profit	2 673 000	2 762 000	3 080 000	3 186 000
Financial Income	4 000	10 000	14 000	29 000
Financial Costs	110 000	62 000	71 000	101 000
Financial Balance	−106 000	−52 000	−57 000	−72 000
Dividends	0	0	0	0
Net Income	2 003 000	2 114 000	2 358 000	2 430 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 282 000	8 330 000	6 187 000	6 196 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 282 000	8 330 000	6 187 000	6 196 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 282 000	8 330 000	6 187 000	6 196 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	1 306 000	977 000
Total Current Assets	540 000	693 000	1 519 000	1 124 000
Total Assets	8 822 000	9 023 000	7 707 000	7 320 000
Total Equity	915 000	936 000	894 000	935 000
Short-Term Group Debt	2 602 000	2 656 000	3 075 000	0
Total Long-Term Debt	4 549 000	2 832 000	3 189 000	2 982 000
Creditors	161 000	117 000	140 000	98 000
Unpaid Taxes	0	9 000	2 000	6 000
Dividends	0	0	0	0
Other Current Debt	595 000	2 473 000	406 000	3 299 000
Total Current Debt	3 358 000	5 254 000	3 623 000	3 403 000
Total Equity and Debt	8 822 000	9 023 000	7 707 000	7 320 000

Financial indicators	2022	2021	2020	2019
Return on Equity	218,91 %	225,85 %	263,76 %	259,89 %
Debt-to-Equity Ratio	4,97	3,03	3,57	3,19
Operating Profit Margin	58,75 %	61,93 %	70,43 %	74,86 %
Current Ratio	0,16	0,13	0,42	0,33
Quick Ratio	0,16	0,13	0,42	0,33
Equity Ratio	0,1	0,1	0,12	0,13
Gross Profit Margin	75,63 %	74,39 %	83,42 %	88,82 %