B BJØRNSEN AS

6915 ROGNALDSVÅG

Finances

Share Ownership

Return on Equity

−300 %

Current Ratio

0,72

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	281 000	384 000	424 000	167 000
Net Income	18 000	−116 000	95 000	−80 000
Total Assets	230 000	384 000	470 000	301 000
Total Equity	−6 000	−24 000	92 000	−3 000

Income (NOK)	2022	2021	2020	2019
Revenue	281 000	384 000	424 000	167 000
Expenditure	263 000	500 000	327 000	247 000
Operating Profit	18 000	−116 000	96 000	−81 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	0
Earnings Before Tax	18 000	−116 000	95 000	−80 000
Tax	0	0	0	0
Net Income	18 000	−116 000	95 000	−80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	74 000	87 000	100 000
Total Current Assets	170 000	310 000	383 000	200 000
Total Assets	230 000	384 000	470 000	301 000
Total Retained Equity	−106 000	−124 000	−8 000	−103 000
Total Equity	−6 000	−24 000	92 000	−3 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	237 000	409 000	378 000	304 000
Total Equity and Debt	230 000	384 000	470 000	301 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	281 000	384 000	424 000	167 000
Other Income	0	0	0	0
Revenue	281 000	384 000	424 000	167 000
Cost of Goods Sold	15 000	77 000	102 000	3 000
Salary Costs	181 000	355 000	157 000	154 000
Depreciation	14 000	13 000	13 000	14 000
Impairment	0	0	0	14 000
Expenditure	263 000	500 000	327 000	247 000
Operating Profit	18 000	−116 000	96 000	−81 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	−1 000	0	−1 000	0
Dividends	0	0	0	0
Net Income	18 000	−116 000	95 000	−80 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	60 000	74 000	87 000	100 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	60 000	74 000	87 000	100 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	60 000	74 000	87 000	100 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	93 000	291 000	313 000	200 000
Total Current Assets	170 000	310 000	383 000	200 000
Total Assets	230 000	384 000	470 000	301 000
Total Equity	−6 000	−24 000	92 000	−3 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	−1 000	3 000	0
Unpaid Taxes	58 000	88 000	94 000	31 000
Dividends	0	0	0	0
Other Current Debt	179 000	322 000	281 000	273 000
Total Current Debt	237 000	409 000	378 000	304 000
Total Equity and Debt	230 000	384 000	470 000	301 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−300 %	483,33 %	103,26 %	2 666,67 %
Debt-to-Equity Ratio	−0	−0	0	−0
Operating Profit Margin	6,41 %	−30,21 %	22,64 %	−48,5 %
Current Ratio	0,72	0,76	1,01	0,66
Quick Ratio	0,72	0,76	1,01	0,66
Equity Ratio	−0,03	−0,06	0,2	−0,01
Gross Profit Margin	94,66 %	79,95 %	75,94 %	98,2 %