BJØRN JACOBSEN TRADING AS

1464 FJELLHAMAR

Finances

Share Ownership

Return on Equity

9,93 %

Current Ratio

2,48

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 556 000	2 854 000	2 045 000	6 110 000
Net Income	411 000	252 000	184 000	1 893 000
Total Assets	6 036 000	4 344 000	6 835 000	7 194 000
Total Equity	4 139 000	3 827 000	6 075 000	6 191 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 556 000	2 854 000	2 045 000	6 110 000
Expenditure	3 026 000	2 529 000	1 807 000	3 685 000
Operating Profit	530 000	325 000	237 000	2 427 000
Financial Income	0	0	1 000	3 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	0	3 000
Earnings Before Tax	530 000	325 000	237 000	2 429 000
Tax	119 000	73 000	52 000	536 000
Net Income	411 000	252 000	184 000	1 893 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 528 000	541 000	744 000	955 000
Total Current Assets	4 509 000	3 803 000	6 091 000	6 239 000
Total Assets	6 036 000	4 344 000	6 835 000	7 194 000
Total Retained Equity	4 039 000	3 727 000	5 975 000	6 091 000
Total Equity	4 139 000	3 827 000	6 075 000	6 191 000
Total Long-Term Debt	81 000	45 000	67 000	80 000
Total Current Debt	1 817 000	472 000	693 000	923 000
Total Equity and Debt	6 036 000	4 344 000	6 835 000	7 194 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 567 000	2 843 000	2 045 000	5 892 000
Other Income	−11 000	11 000	0	218 000
Revenue	3 556 000	2 854 000	2 045 000	6 110 000
Cost of Goods Sold	1 542 000	1 154 000	886 000	2 126 000
Salary Costs	851 000	774 000	311 000	894 000
Depreciation	204 000	203 000	210 000	170 000
Impairment	0	0	0	0
Expenditure	3 026 000	2 529 000	1 807 000	3 685 000
Operating Profit	530 000	325 000	237 000	2 427 000
Financial Income	0	0	1 000	3 000
Financial Costs	0	0	1 000	0
Financial Balance	0	0	0	3 000
Dividends	100 000	2 500 000	300 000	300 000
Net Income	411 000	252 000	184 000	1 893 000

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	1 528 000	541 000	744 000	955 000
Total Tangible Assets	1 528 000	541 000	744 000	955 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 528 000	541 000	744 000	955 000
Stock	77 000	110 000	96 000	58 000
Total Investments	0	0	0	0
Cash, Bank	3 634 000	3 340 000	5 572 000	5 546 000
Total Current Assets	4 509 000	3 803 000	6 091 000	6 239 000
Total Assets	6 036 000	4 344 000	6 835 000	7 194 000
Total Equity	4 139 000	3 827 000	6 075 000	6 191 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	81 000	45 000	67 000	80 000
Creditors	1 490 000	140 000	97 000	204 000
Unpaid Taxes	63 000	160 000	148 000	150 000
Dividends	100 000	2 500 000	300 000	300 000
Other Current Debt	81 000	77 000	83 000	84 000
Total Current Debt	1 817 000	472 000	693 000	923 000
Total Equity and Debt	6 036 000	4 344 000	6 835 000	7 194 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,93 %	6,58 %	3,03 %	30,58 %
Debt-to-Equity Ratio	0,02	0,01	0,01	0,01
Operating Profit Margin	14,9 %	11,39 %	11,59 %	39,72 %
Current Ratio	2,48	8,06	8,79	6,76
Quick Ratio	2,59	10,51	10,2	7,21
Equity Ratio	0,69	0,88	0,89	0,86
Gross Profit Margin	56,64 %	59,57 %	56,67 %	65,2 %