BJERKA BORETTSLAG

8622 MO I RANA

Finances

Share Ownership

Return on Equity

18,73 %

Current Ratio

7,16

Debt-to-Equity Ratio

6,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 216 000	1 144 000	1 193 000	1 202 000
Net Income	514 000	315 000	554 000	569 000
Total Assets	21 049 000	20 892 000	21 028 000	21 089 000
Total Equity	2 744 000	2 230 000	1 915 000	1 361 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 216 000	1 144 000	1 193 000	1 202 000
Expenditure	343 000	588 000	340 000	266 000
Operating Profit	873 000	555 000	853 000	936 000
Financial Income	9 000	0	4 000	7 000
Financial Costs	368 000	241 000	303 000	374 000
Financial Balance	−359 000	−241 000	−299 000	−367 000
Earnings Before Tax	514 000	315 000	554 000	569 000
Tax	0	0	0	0
Net Income	514 000	315 000	554 000	569 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 340 000	20 340 000	20 340 000	20 340 000
Total Current Assets	709 000	552 000	688 000	749 000
Total Assets	21 049 000	20 892 000	21 028 000	21 089 000
Total Retained Equity	2 684 000	2 170 000	1 855 000	1 301 000
Total Equity	2 744 000	2 230 000	1 915 000	1 361 000
Total Long-Term Debt	18 205 000	18 603 000	19 066 000	19 672 000
Total Current Debt	99 000	59 000	47 000	56 000
Total Equity and Debt	21 049 000	20 892 000	21 028 000	21 089 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 216 000	1 144 000	1 193 000	1 202 000
Revenue	1 216 000	1 144 000	1 193 000	1 202 000
Cost of Goods Sold	0	0	0	0
Salary Costs	21 000	11 000	8 000	8 000
Depreciation	0	0	0	2 000
Impairment	0	0	0	0
Expenditure	343 000	588 000	340 000	266 000
Operating Profit	873 000	555 000	853 000	936 000
Financial Income	9 000	0	4 000	7 000
Financial Costs	368 000	241 000	303 000	374 000
Financial Balance	−359 000	−241 000	−299 000	−367 000
Dividends	0	0	0	0
Net Income	514 000	315 000	554 000	569 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 340 000	20 340 000	20 340 000	20 340 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	20 340 000	20 340 000	20 340 000	20 340 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 340 000	20 340 000	20 340 000	20 340 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	661 000	509 000	640 000	685 000
Total Current Assets	709 000	552 000	688 000	749 000
Total Assets	21 049 000	20 892 000	21 028 000	21 089 000
Total Equity	2 744 000	2 230 000	1 915 000	1 361 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 205 000	18 603 000	19 066 000	19 672 000
Creditors	60 000	54 000	46 000	48 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	39 000	5 000	1 000	8 000
Total Current Debt	99 000	59 000	47 000	56 000
Total Equity and Debt	21 049 000	20 892 000	21 028 000	21 089 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,73 %	14,13 %	28,93 %	41,81 %
Debt-to-Equity Ratio	6,63	8,34	9,96	14,45
Operating Profit Margin	71,79 %	48,51 %	71,5 %	77,87 %
Current Ratio	7,16	9,36	14,64	13,38
Quick Ratio	7,16	9,36	14,64	13,38
Equity Ratio	0,13	0,11	0,09	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %