BJARNARS MURERFIRMA A/S

4629 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

22,99 %

Current Ratio

0,63

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 769 000	872 000	1 374 000	967 000
Net Income	40 000	−162 000	−170 000	−181 000
Total Assets	1 250 000	1 060 000	1 324 000	1 135 000
Total Equity	174 000	134 000	296 000	466 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 769 000	872 000	1 374 000	967 000
Expenditure	1 595 000	1 294 000	1 340 000	1 230 000
Operating Profit	51 000	−207 000	−217 000	−227 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	1 000	0	5 000
Financial Balance	0	−1 000	0	−5 000
Earnings Before Tax	51 000	−208 000	−217 000	−232 000
Tax	11 000	−46 000	−47 000	−51 000
Net Income	40 000	−162 000	−170 000	−181 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	575 000	678 000	685 000	282 000
Total Current Assets	675 000	382 000	639 000	852 000
Total Assets	1 250 000	1 060 000	1 324 000	1 135 000
Total Retained Equity	74 000	34 000	196 000	366 000
Total Equity	174 000	134 000	296 000	466 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 076 000	926 000	1 027 000	669 000
Total Equity and Debt	1 250 000	1 060 000	1 324 000	1 135 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 769 000	872 000	1 374 000	967 000
Other Income	0	0	0	0
Revenue	1 769 000	872 000	1 374 000	967 000
Cost of Goods Sold	432 000	420 000	292 000	362 000
Salary Costs	676 000	488 000	614 000	563 000
Depreciation	92 000	128 000	144 000	26 000
Impairment	0	0	0	0
Expenditure	1 595 000	1 294 000	1 340 000	1 230 000
Operating Profit	51 000	−207 000	−217 000	−227 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	1 000	0	5 000
Financial Balance	0	−1 000	0	−5 000
Dividends	0	0	0	0
Net Income	40 000	−162 000	−170 000	−181 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	259 000	270 000	225 000	177 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	13 000	17 000	21 000
Fixtures	316 000	395 000	443 000	84 000
Total Tangible Assets	316 000	408 000	460 000	105 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	575 000	678 000	685 000	282 000
Stock	192 000	315 000	101 000	351 000
Total Investments	0	0	0	0
Cash, Bank	288 000	50 000	378 000	286 000
Total Current Assets	675 000	382 000	639 000	852 000
Total Assets	1 250 000	1 060 000	1 324 000	1 135 000
Total Equity	174 000	134 000	296 000	466 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	189 000	−19 000	18 000	35 000
Unpaid Taxes	52 000	31 000	−61 000	64 000
Dividends	0	0	0	0
Other Current Debt	834 000	914 000	1 071 000	569 000
Total Current Debt	1 076 000	926 000	1 027 000	669 000
Total Equity and Debt	1 250 000	1 060 000	1 324 000	1 135 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,99 %	−120,9 %	−57,43 %	−38,84 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,88 %	−23,74 %	−15,79 %	−23,47 %
Current Ratio	0,63	0,41	0,62	1,27
Quick Ratio	0,76	0,63	0,69	2,68
Equity Ratio	0,14	0,13	0,22	0,41
Gross Profit Margin	75,58 %	51,83 %	78,75 %	62,56 %