BJØRNERO INVEST AS

4735 EVJE

Finances

Share Ownership

Return on Equity

−79,26 %

Current Ratio

1,35

Debt-to-Equity Ratio

18,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 234 000	2 609 000	2 212 000	1 999 000
Net Income	−1 192 000	114 000	590 000	532 000
Total Assets	30 981 000	34 304 000	19 311 000	15 433 000
Total Equity	1 504 000	2 696 000	2 583 000	2 693 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 234 000	2 609 000	2 212 000	1 999 000
Expenditure	2 232 000	1 640 000	937 000	929 000
Operating Profit	−27 000	970 000	1 275 000	1 070 000
Financial Income	18 000	14 000	12 000	12 000
Financial Costs	1 519 000	839 000	530 000	399 000
Financial Balance	−1 501 000	−825 000	−518 000	−387 000
Earnings Before Tax	−1 528 000	146 000	757 000	683 000
Tax	−336 000	32 000	167 000	150 000
Net Income	−1 192 000	114 000	590 000	532 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 868 000	31 546 000	18 773 000	14 667 000
Total Current Assets	2 113 000	2 758 000	538 000	766 000
Total Assets	30 981 000	34 304 000	19 311 000	15 433 000
Total Retained Equity	1 404 000	2 596 000	2 483 000	2 593 000
Total Equity	1 504 000	2 696 000	2 583 000	2 693 000
Total Long-Term Debt	27 911 000	29 818 000	14 874 000	11 779 000
Total Current Debt	1 566 000	1 789 000	1 854 000	960 000
Total Equity and Debt	30 981 000	34 304 000	19 311 000	15 433 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 234 000	2 609 000	2 212 000	1 999 000
Other Income	0	0	0	0
Revenue	3 234 000	2 609 000	2 212 000	1 999 000
Cost of Goods Sold	0	0	0	0
Salary Costs	347 000	111 000	16 000	137 000
Depreciation	740 000	601 000	407 000	391 000
Impairment	0	0	0	0
Expenditure	2 232 000	1 640 000	937 000	929 000
Operating Profit	−27 000	970 000	1 275 000	1 070 000
Financial Income	18 000	14 000	12 000	12 000
Financial Costs	1 519 000	839 000	530 000	399 000
Financial Balance	−1 501 000	−825 000	−518 000	−387 000
Dividends	0	0	0	0
Net Income	−1 192 000	114 000	590 000	532 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	73 000	0	0	0
Real Eastate	28 705 000	31 414 000	18 739 000	14 617 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	89 000	132 000	34 000	50 000
Total Tangible Assets	28 794 000	31 546 000	18 773 000	14 667 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	28 868 000	31 546 000	18 773 000	14 667 000
Stock	1 000 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	554 000	642 000	376 000	520 000
Total Current Assets	2 113 000	2 758 000	538 000	766 000
Total Assets	30 981 000	34 304 000	19 311 000	15 433 000
Total Equity	1 504 000	2 696 000	2 583 000	2 693 000
Short-Term Group Debt	945 000	959 000	1 259 000	174 000
Total Long-Term Debt	27 911 000	29 818 000	14 874 000	11 779 000
Creditors	128 000	427 000	270 000	291 000
Unpaid Taxes	25 000	37 000	0	12 000
Dividends	0	0	0	0
Other Current Debt	468 000	367 000	325 000	322 000
Total Current Debt	1 566 000	1 789 000	1 854 000	960 000
Total Equity and Debt	30 981 000	34 304 000	19 311 000	15 433 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−79,26 %	4,23 %	22,84 %	19,75 %
Debt-to-Equity Ratio	18,56	11,06	5,76	4,37
Operating Profit Margin	−0,83 %	37,18 %	57,64 %	53,53 %
Current Ratio	1,35	1,54	0,29	0,8
Quick Ratio	3,73	1,54	0,29	0,8
Equity Ratio	0,05	0,08	0,13	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %