BJERKLUND BORETTSLAG

3015 DRAMMEN

Finances

Share Ownership

Return on Equity

11,65 %

Current Ratio

44,71

Debt-to-Equity Ratio

3,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 162 000	1 102 000	1 110 000	1 094 000
Net Income	572 000	563 000	313 000	497 000
Total Assets	21 471 000	21 284 000	21 198 000	21 178 000
Total Equity	4 911 000	4 339 000	3 776 000	3 463 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 162 000	1 102 000	1 110 000	1 094 000
Expenditure	281 000	330 000	546 000	301 000
Operating Profit	880 000	772 000	563 000	792 000
Financial Income	2 000	4 000	6 000	11 000
Financial Costs	310 000	213 000	256 000	307 000
Financial Balance	−308 000	−209 000	−250 000	−296 000
Earnings Before Tax	572 000	563 000	313 000	497 000
Tax	0	0	0	0
Net Income	572 000	563 000	313 000	497 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 907 000	19 907 000	19 907 000	19 907 000
Total Current Assets	1 565 000	1 377 000	1 291 000	1 271 000
Total Assets	21 471 000	21 284 000	21 198 000	21 178 000
Total Retained Equity	4 851 000	4 279 000	3 716 000	3 403 000
Total Equity	4 911 000	4 339 000	3 776 000	3 463 000
Total Long-Term Debt	16 525 000	16 936 000	17 310 000	17 682 000
Total Current Debt	35 000	9 000	112 000	33 000
Total Equity and Debt	21 471 000	21 284 000	21 198 000	21 178 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 162 000	1 102 000	1 110 000	1 094 000
Revenue	1 162 000	1 102 000	1 110 000	1 094 000
Cost of Goods Sold	0	0	0	0
Salary Costs	51 000	51 000	51 000	51 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	281 000	330 000	546 000	301 000
Operating Profit	880 000	772 000	563 000	792 000
Financial Income	2 000	4 000	6 000	11 000
Financial Costs	310 000	213 000	256 000	307 000
Financial Balance	−308 000	−209 000	−250 000	−296 000
Dividends	0	0	0	0
Net Income	572 000	563 000	313 000	497 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	19 907 000	19 907 000	19 907 000	19 907 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	19 907 000	19 907 000	19 907 000	19 907 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 907 000	19 907 000	19 907 000	19 907 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 525 000	1 373 000	1 286 000	1 271 000
Total Current Assets	1 565 000	1 377 000	1 291 000	1 271 000
Total Assets	21 471 000	21 284 000	21 198 000	21 178 000
Total Equity	4 911 000	4 339 000	3 776 000	3 463 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 525 000	16 936 000	17 310 000	17 682 000
Creditors	31 000	3 000	97 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 000	6 000	15 000	32 000
Total Current Debt	35 000	9 000	112 000	33 000
Total Equity and Debt	21 471 000	21 284 000	21 198 000	21 178 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,65 %	12,98 %	8,29 %	14,35 %
Debt-to-Equity Ratio	3,36	3,9	4,58	5,11
Operating Profit Margin	75,73 %	70,05 %	50,72 %	72,39 %
Current Ratio	44,71	153	11,53	38,52
Quick Ratio	44,71	153	11,53	38,52
Equity Ratio	0,23	0,2	0,18	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %