B-S REGNSKAP AS

1940 BJØRKELANGEN

Finances

Share Ownership

Return on Equity

298,83 %

Current Ratio

1,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 317 000	11 515 000	10 840 000	10 049 000
Net Income	765 000	557 000	540 000	401 000
Total Assets	3 260 000	2 752 000	2 578 000	2 374 000
Total Equity	256 000	242 000	235 000	195 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 317 000	11 515 000	10 840 000	10 049 000
Expenditure	11 366 000	10 814 000	10 171 000	9 558 000
Operating Profit	951 000	700 000	670 000	489 000
Financial Income	29 000	14 000	22 000	25 000
Financial Costs	0	0	0	0
Financial Balance	29 000	14 000	22 000	25 000
Earnings Before Tax	980 000	714 000	692 000	514 000
Tax	216 000	157 000	152 000	113 000
Net Income	765 000	557 000	540 000	401 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	21 000	32 000	18 000
Total Current Assets	3 245 000	2 731 000	2 546 000	2 356 000
Total Assets	3 260 000	2 752 000	2 578 000	2 374 000
Total Retained Equity	192 000	177 000	170 000	130 000
Total Equity	256 000	242 000	235 000	195 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 003 000	2 510 000	2 343 000	2 179 000
Total Equity and Debt	3 260 000	2 752 000	2 578 000	2 374 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 308 000	11 506 000	10 821 000	10 031 000
Other Income	9 000	9 000	19 000	18 000
Revenue	12 317 000	11 515 000	10 840 000	10 049 000
Cost of Goods Sold	45 000	48 000	103 000	48 000
Salary Costs	8 734 000	8 360 000	7 826 000	7 362 000
Depreciation	10 000	10 000	8 000	38 000
Impairment	0	0	0	0
Expenditure	11 366 000	10 814 000	10 171 000	9 558 000
Operating Profit	951 000	700 000	670 000	489 000
Financial Income	29 000	14 000	22 000	25 000
Financial Costs	0	0	0	0
Financial Balance	29 000	14 000	22 000	25 000
Dividends	750 000	550 000	500 000	500 000
Net Income	765 000	557 000	540 000	401 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	9 000	5 000	5 000	15 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	6 000	16 000	26 000	0
Fixtures	0	0	0	4 000
Total Tangible Assets	6 000	16 000	26 000	4 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 000	21 000	32 000	18 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 664 000	1 339 000	1 047 000	977 000
Total Current Assets	3 245 000	2 731 000	2 546 000	2 356 000
Total Assets	3 260 000	2 752 000	2 578 000	2 374 000
Total Equity	256 000	242 000	235 000	195 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	236 000	156 000	159 000	139 000
Unpaid Taxes	951 000	814 000	747 000	667 000
Dividends	750 000	550 000	500 000	500 000
Other Current Debt	846 000	834 000	794 000	756 000
Total Current Debt	3 003 000	2 510 000	2 343 000	2 179 000
Total Equity and Debt	3 260 000	2 752 000	2 578 000	2 374 000

Financial indicators	2022	2021	2020	2019
Return on Equity	298,83 %	230,17 %	229,79 %	205,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,72 %	6,08 %	6,18 %	4,87 %
Current Ratio	1,08	1,09	1,09	1,08
Quick Ratio	1,08	1,09	1,09	1,08
Equity Ratio	0,08	0,09	0,09	0,08
Gross Profit Margin	99,63 %	99,58 %	99,05 %	99,52 %