BJØRNÅDAL ARKITEKTSTUDIO AS

6509 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

18,25 %

Current Ratio

0,66

Debt-to-Equity Ratio

1,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 121 000	2 328 000	413 000	735 000
Net Income	100 000	266 000	−16 000	191 000
Total Assets	2 320 000	1 099 000	399 000	526 000
Total Equity	548 000	541 000	274 000	291 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 121 000	2 328 000	413 000	735 000
Expenditure	3 979 000	2 039 000	442 000	468 000
Operating Profit	142 000	289 000	−29 000	268 000
Financial Income	3 000	1 000	0	0
Financial Costs	18 000	3 000	−13 000	77 000
Financial Balance	−15 000	−2 000	13 000	−77 000
Earnings Before Tax	128 000	287 000	−16 000	191 000
Tax	28 000	21 000	0	0
Net Income	100 000	266 000	−16 000	191 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 664 000	607 000	347 000	346 000
Total Current Assets	656 000	492 000	52 000	180 000
Total Assets	2 320 000	1 099 000	399 000	526 000
Total Retained Equity	518 000	511 000	244 000	261 000
Total Equity	548 000	541 000	274 000	291 000
Total Long-Term Debt	775 000	4 000	0	0
Total Current Debt	997 000	554 000	125 000	236 000
Total Equity and Debt	2 320 000	1 099 000	399 000	526 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 121 000	2 590 000	413 000	715 000
Other Income	0	−262 000	0	20 000
Revenue	4 121 000	2 328 000	413 000	735 000
Cost of Goods Sold	54 000	154 000	4 000	10 000
Salary Costs	2 437 000	544 000	0	4 000
Depreciation	69 000	14 000	0	0
Impairment	0	0	0	0
Expenditure	3 979 000	2 039 000	442 000	468 000
Operating Profit	142 000	289 000	−29 000	268 000
Financial Income	3 000	1 000	0	0
Financial Costs	18 000	3 000	−13 000	77 000
Financial Balance	−15 000	−2 000	13 000	−77 000
Dividends	0	0	0	0
Net Income	100 000	266 000	−16 000	191 000

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	690 000	153 000	0	0
Total Tangible Assets	690 000	153 000	0	0
Total Fiancial Fixed Assets	974 000	454 000	347 000	346 000
Total Fixed Assets	1 664 000	607 000	347 000	346 000
Stock	0	0	0	0
Total Investments	30 000	0	0	0
Cash, Bank	40 000	248 000	13 000	39 000
Total Current Assets	656 000	492 000	52 000	180 000
Total Assets	2 320 000	1 099 000	399 000	526 000
Total Equity	548 000	541 000	274 000	291 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	775 000	4 000	0	0
Creditors	320 000	38 000	181 000	136 000
Unpaid Taxes	176 000	62 000	62 000	182 000
Dividends	0	0	0	0
Other Current Debt	339 000	437 000	−50 000	0
Total Current Debt	997 000	554 000	125 000	236 000
Total Equity and Debt	2 320 000	1 099 000	399 000	526 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,25 %	49,17 %	−5,84 %	65,64 %
Debt-to-Equity Ratio	1,41	0,01	0	0
Operating Profit Margin	3,45 %	12,41 %	−7,02 %	36,46 %
Current Ratio	0,66	0,89	0,42	0,76
Quick Ratio	0,66	0,89	0,42	0,76
Equity Ratio	0,24	0,49	0,69	0,55
Gross Profit Margin	98,69 %	93,38 %	99,03 %	98,64 %